{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/007120","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"007120","name":"미래아이앤지","market":"KOSPI","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":1023,"marketCap":27951545622,"sharesOutstanding":27323114,"asOf":"2026-09-26T15:09:35.289Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.57,"psr":1.98,"evEbitda":null,"ev":18138845867,"fcff":null,"fcffYield":null,"roe":-0.0522,"revenueGrowth":{"y1":0.2073,"y3":0.0327,"y5":0.1961},"operatingIncomeGrowth":{"y1":0.887,"y3":0.0695,"y5":0.4078},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.189Z"},"price":{"high52w":2405,"low52w":798,"fromHigh":-0.5746,"returns":[{"label":"1개월","value":-0.1489},{"label":"3개월","value":-0.1382},{"label":"6개월","value":-0.5175},{"label":"1년","value":0.1705},{"label":"3년","value":-0.1323},{"label":"5년","value":-0.5937}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":6445365978,"operatingIncome":-1423528961,"netIncome":-10844132475,"controllingNetIncome":-10843234790,"ebitda":-1209018425,"fcff":-3200695697,"cfo":-3032397382,"capex":168315575,"totalAssets":57570342895,"totalLiabilities":2436861227,"totalEquity":55133481668,"cash":18493996330,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":7476807942,"operatingIncome":137382839,"netIncome":14020545386,"controllingNetIncome":14020767580,"ebitda":487601039,"fcff":-2249871344,"cfo":-2201314297,"capex":64224133,"totalAssets":72302050465,"totalLiabilities":2716719743,"totalEquity":69585330722,"cash":18403498738,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":5770766444,"operatingIncome":687037164,"netIncome":19673711644,"controllingNetIncome":19674056457,"ebitda":4030075986,"fcff":1391960869,"cfo":2983007328,"capex":1602096385,"totalAssets":92320794314,"totalLiabilities":2854065391,"totalEquity":89466728923,"cash":54189718311,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":7807921586,"operatingIncome":899375453,"netIncome":-18081302852,"controllingNetIncome":-18081302852,"ebitda":null,"fcff":null,"cfo":2019891177,"capex":null,"totalAssets":99668333058,"totalLiabilities":28587955823,"totalEquity":71080377235,"cash":35276674642,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":12828359269,"operatingIncome":3105522387,"netIncome":-3042386041,"controllingNetIncome":-3034281498,"ebitda":null,"fcff":4478816789,"cfo":5712595778,"capex":1328600000,"totalAssets":97492843199,"totalLiabilities":28061180087,"totalEquity":69431663112,"cash":23829165325,"totalDebt":21005308608},{"fiscalYear":2023,"statement":"별도","revenue":13025586982,"operatingIncome":3232556343,"netIncome":-9297695357,"controllingNetIncome":-9297695357,"ebitda":null,"fcff":null,"cfo":7158670805,"capex":null,"totalAssets":84461940667,"totalLiabilities":26320541597,"totalEquity":58141399070,"cash":8809064662,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":11702648807,"operatingIncome":2013077715,"netIncome":-8038192716,"controllingNetIncome":-8038192716,"ebitda":null,"fcff":null,"cfo":5100351815,"capex":null,"totalAssets":74867189585,"totalLiabilities":23895046475,"totalEquity":50972143110,"cash":6128952956,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":14128766686,"operatingIncome":3798690087,"netIncome":-2599733229,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":7263225072,"capex":null,"totalAssets":70534354404,"totalLiabilities":21891719306,"totalEquity":48642635098,"cash":9812699755,"totalDebt":null}],"quarterly":[{"stockCode":"007120","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":3876911829,"operatingIncome":1198366341,"netIncome":-1415590207,"prevYearRevenue":2299370161,"prevYearOperatingIncome":26684503,"prevYearNetIncome":339296392,"source":"11014","updatedAt":"2026-08-26T22:33:07.837Z"},{"stockCode":"007120","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":4307641479,"operatingIncome":1456499682,"netIncome":27025380,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:07.842Z"},{"stockCode":"007120","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":3678235970,"operatingIncome":801050789,"netIncome":822165166,"prevYearRevenue":2320460331,"prevYearOperatingIncome":-74388286,"prevYearNetIncome":-427175626,"source":"11013","updatedAt":"2026-08-26T22:33:07.292Z"},{"stockCode":"007120","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":2548001692,"operatingIncome":127094440,"netIncome":-2435641953,"prevYearRevenue":3623753047,"prevYearOperatingIncome":1218212350,"prevYearNetIncome":-783992776,"source":"11012","updatedAt":"2026-08-26T22:33:07.564Z"}]}