{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010470","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":"010470","name":"오리콤","market":"KOSDAQ","sector":"광고업","lastPrice":4940,"marketCap":59156747000,"sharesOutstanding":11975050,"asOf":"2026-09-26T15:09:35.302Z"},"valuation":{"fiscalYear":2025,"per":7.62,"perTtm":7.54,"ttmPeriod":"25Q3~26Q2","pbr":0.45,"psr":0.26,"evEbitda":null,"ev":-35209989490,"fcff":9950675337,"fcffYield":null,"roe":0.0611,"revenueGrowth":{"y1":0.0598,"y3":0.062,"y5":0.1147},"operatingIncomeGrowth":{"y1":-0.2567,"y3":-0.143,"y5":0.5391},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.991Z"},"price":{"high52w":6140,"low52w":4440,"fromHigh":-0.1954,"returns":[{"label":"1개월","value":0.0488},{"label":"3개월","value":0.1114},{"label":"6개월","value":-0.1808},{"label":"1년","value":-0.1902},{"label":"3년","value":-0.5734},{"label":"5년","value":-0.3817}]},"dividends":[{"fiscalYear":2025,"dps":270,"yieldPct":4.7,"payoutPct":40.9},{"fiscalYear":2024,"dps":270,"yieldPct":3.7,"payoutPct":32},{"fiscalYear":2023,"dps":270,"yieldPct":3.1,"payoutPct":31.9},{"fiscalYear":2022,"dps":270,"yieldPct":1.9,"payoutPct":25.5},{"fiscalYear":2021,"dps":220,"yieldPct":3.4,"payoutPct":41.5},{"fiscalYear":2020,"dps":220,"yieldPct":4.2,"payoutPct":329},{"fiscalYear":2019,"dps":220,"yieldPct":4.3,"payoutPct":42},{"fiscalYear":2018,"dps":220,"yieldPct":4.1,"payoutPct":27.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":182757796868,"operatingIncome":10734187769,"netIncome":8935086308,"controllingNetIncome":8935086308,"ebitda":12245066558,"fcff":14845421101,"cfo":15645031177,"capex":799610076,"totalAssets":204813558006,"totalLiabilities":126521074961,"totalEquity":78292483045,"cash":60235575606,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":198545882077,"operatingIncome":7955798357,"netIncome":5931584534,"controllingNetIncome":5931584534,"ebitda":null,"fcff":5052889976,"cfo":5615456728,"capex":562566752,"totalAssets":195640666457,"totalLiabilities":112768724414,"totalEquity":82871942043,"cash":61591635723,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":132282413669,"operatingIncome":1032712926,"netIncome":766525093,"controllingNetIncome":766525093,"ebitda":2589973474,"fcff":-8080068487,"cfo":-7726094154,"capex":353974333,"totalAssets":172323658779,"totalLiabilities":90243817917,"totalEquity":82079840862,"cash":43320522995,"totalDebt":2735384433},{"fiscalYear":2021,"statement":"연결","revenue":157357863438,"operatingIncome":6595067070,"netIncome":6147350032,"controllingNetIncome":6147350032,"ebitda":null,"fcff":12888702934,"cfo":13359700861,"capex":470997927,"totalAssets":211147448552,"totalLiabilities":114060721876,"totalEquity":97086726676,"cash":53189774254,"totalDebt":2117224785},{"fiscalYear":2022,"statement":"연결","revenue":190089490987,"operatingIncome":14174513859,"netIncome":12286184879,"controllingNetIncome":12286184879,"ebitda":16894326496,"fcff":17193776353,"cfo":19183817636,"capex":1990041283,"totalAssets":214448418993,"totalLiabilities":107886928424,"totalEquity":106561490569,"cash":90607880128,"totalDebt":1845248113},{"fiscalYear":2023,"statement":"연결","revenue":218556326262,"operatingIncome":12169646947,"netIncome":9834734868,"controllingNetIncome":9834734868,"ebitda":null,"fcff":12069989154,"cfo":16062616151,"capex":3992626997,"totalAssets":237254560710,"totalLiabilities":119474710565,"totalEquity":117779850145,"cash":98603121487,"totalDebt":1301182931},{"fiscalYear":2024,"statement":"연결","revenue":214862595221,"operatingIncome":12000246476,"netIncome":9821120755,"controllingNetIncome":9821120755,"ebitda":13059621064,"fcff":-4277271473,"cfo":-3289590891,"capex":987680582,"totalAssets":222915313058,"totalLiabilities":99116689061,"totalEquity":123798623997,"cash":90287393116,"totalDebt":356184695},{"fiscalYear":2025,"statement":"연결","revenue":227707531798,"operatingIncome":8920342751,"netIncome":7759059933,"controllingNetIncome":7759059933,"ebitda":null,"fcff":9950675337,"cfo":10661575316,"capex":710899979,"totalAssets":243586233311,"totalLiabilities":113401505293,"totalEquity":130184728018,"cash":96115866073,"totalDebt":1749129583}],"quarterly":[{"stockCode":"010470","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":55846226201,"operatingIncome":600346506,"netIncome":243839500,"prevYearRevenue":62088127564,"prevYearOperatingIncome":2391439759,"prevYearNetIncome":2365709120,"source":"11014","updatedAt":"2026-08-26T22:30:28.398Z"},{"stockCode":"010470","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":62495976312,"operatingIncome":4824844209,"netIncome":4450142707,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:28.401Z"},{"stockCode":"010470","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":50299384384,"operatingIncome":1500252799,"netIncome":1079361088,"prevYearRevenue":45955426702,"prevYearOperatingIncome":-660304051,"prevYearNetIncome":-440231643,"source":"11013","updatedAt":"2026-08-26T22:30:27.913Z"},{"stockCode":"010470","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":57274295552,"operatingIncome":3038457573,"netIncome":2070967814,"prevYearRevenue":63409902583,"prevYearOperatingIncome":4155456087,"prevYearNetIncome":3505309369,"source":"11012","updatedAt":"2026-08-26T22:30:28.162Z"}]}