{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/011420","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":"011420","name":"갤럭시아에스엠","market":"KOSPI","sector":"스포츠 서비스업","lastPrice":1410,"marketCap":38844998040,"sharesOutstanding":27549644,"asOf":"2026-09-26T15:09:35.307Z"},"valuation":{"fiscalYear":2025,"per":10.44,"perTtm":10.4,"ttmPeriod":"25Q3~26Q2","pbr":0.54,"psr":0.96,"evEbitda":null,"ev":30275520710,"fcff":4771454305,"fcffYield":0.1576,"roe":0.055,"revenueGrowth":{"y1":0.2419,"y3":0.1026,"y5":0.156},"operatingIncomeGrowth":{"y1":0.2364,"y3":-0.0152,"y5":0.2373},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.338Z"},"price":{"high52w":2165,"low52w":1280,"fromHigh":-0.3487,"returns":[{"label":"1개월","value":-0.0656},{"label":"3개월","value":0.057},{"label":"6개월","value":-0.2154},{"label":"1년","value":-0.3172},{"label":"3년","value":-0.218},{"label":"5년","value":-0.3634}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":22060412648,"operatingIncome":-10337846361,"netIncome":-16003254996,"controllingNetIncome":-16003254996,"ebitda":-9798074252,"fcff":-2840755677,"cfo":-2809869215,"capex":30886462,"totalAssets":33253330606,"totalLiabilities":6781168158,"totalEquity":26472162448,"cash":8089181935,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":28732679356,"operatingIncome":-456436738,"netIncome":-1375316170,"controllingNetIncome":-1375316170,"ebitda":null,"fcff":898667687,"cfo":903568687,"capex":4901000,"totalAssets":28241597853,"totalLiabilities":6442847696,"totalEquity":21798750157,"cash":7595994869,"totalDebt":200993653},{"fiscalYear":2020,"statement":"별도","revenue":19539593869,"operatingIncome":1375119746,"netIncome":983908622,"controllingNetIncome":null,"ebitda":null,"fcff":2833347532,"cfo":2869296750,"capex":35949218,"totalAssets":28554685149,"totalLiabilities":7835257470,"totalEquity":20719427679,"cash":5284291613,"totalDebt":2698994347},{"fiscalYear":2021,"statement":"별도","revenue":28899466709,"operatingIncome":3452414932,"netIncome":3681735226,"controllingNetIncome":null,"ebitda":4018062119,"fcff":374626405,"cfo":1611958687,"capex":1237332282,"totalAssets":40900713401,"totalLiabilities":7850471270,"totalEquity":33050242131,"cash":4009270378,"totalDebt":2249677117},{"fiscalYear":2022,"statement":"별도","revenue":30093883441,"operatingIncome":4174665075,"netIncome":4613111472,"controllingNetIncome":null,"ebitda":5920073037,"fcff":853568095,"cfo":871656023,"capex":18087928,"totalAssets":57863011528,"totalLiabilities":24529479896,"totalEquity":33333531632,"cash":752904514,"totalDebt":17747998731},{"fiscalYear":2023,"statement":"별도","revenue":32950221500,"operatingIncome":4582163761,"netIncome":2674240331,"controllingNetIncome":null,"ebitda":null,"fcff":6302351768,"cfo":6926807581,"capex":857297799,"totalAssets":90043246014,"totalLiabilities":15296043085,"totalEquity":74747202929,"cash":6173575087,"totalDebt":1709981758},{"fiscalYear":2024,"statement":"별도","revenue":32486740470,"operatingIncome":3225224444,"netIncome":2896040458,"controllingNetIncome":null,"ebitda":5738637641,"fcff":690070828,"cfo":1454626528,"capex":820221261,"totalAssets":69828890819,"totalLiabilities":6863602131,"totalEquity":62965288688,"cash":5925692826,"totalDebt":991517620},{"fiscalYear":2025,"statement":"별도","revenue":40343683157,"operatingIncome":3987722438,"netIncome":3719919877,"controllingNetIncome":null,"ebitda":null,"fcff":4771454305,"cfo":4766831028,"capex":30961564,"totalAssets":82851473075,"totalLiabilities":10564577168,"totalEquity":72286895907,"cash":10424391667,"totalDebt":1854914337}],"quarterly":[{"stockCode":"011420","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":10351575925,"operatingIncome":1091293573,"netIncome":957659550,"prevYearRevenue":7269214458,"prevYearOperatingIncome":594397178,"prevYearNetIncome":469951392,"source":"11014","updatedAt":"2026-08-26T22:31:48.391Z"},{"stockCode":"011420","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":14389116473,"operatingIncome":1455973990,"netIncome":1341881859,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:48.395Z"},{"stockCode":"011420","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":6493037514,"operatingIncome":71398576,"netIncome":68584715,"prevYearRevenue":5182960202,"prevYearOperatingIncome":11201254,"prevYearNetIncome":468415506,"source":"11013","updatedAt":"2026-08-26T22:31:47.864Z"},{"stockCode":"011420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11024643209,"operatingIncome":1746822714,"netIncome":1368231344,"prevYearRevenue":10420030557,"prevYearOperatingIncome":1429253621,"prevYearNetIncome":951962962,"source":"11012","updatedAt":"2026-08-26T22:31:48.107Z"}]}