{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/023770","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":"023770","name":"플레이위드","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":2620,"marketCap":23439816900,"sharesOutstanding":8946495,"asOf":"2026-09-26T15:09:35.332Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.31,"psr":0.68,"evEbitda":13.36,"ev":16511848087,"fcff":3709021791,"fcffYield":0.2246,"roe":-0.1085,"revenueGrowth":{"y1":0.0728,"y3":0.3369,"y5":-0.0421},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.552Z"},"price":{"high52w":6200,"low52w":2290,"fromHigh":-0.5774,"returns":[{"label":"1개월","value":0.1269},{"label":"3개월","value":0.1342},{"label":"6개월","value":-0.1603},{"label":"1년","value":-0.5355},{"label":"3년","value":-0.5626},{"label":"5년","value":-0.7372}]},"dividends":[{"fiscalYear":2020,"dps":300,"yieldPct":3.3,"payoutPct":19.55}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":11815231307,"operatingIncome":-1912769792,"netIncome":-7545380518,"controllingNetIncome":null,"ebitda":-376470378,"fcff":-2690602643,"cfo":-2676925886,"capex":58858257,"totalAssets":79291127849,"totalLiabilities":75056666419,"totalEquity":4234461430,"cash":189694891,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":56031811004,"operatingIncome":13587166147,"netIncome":9076281287,"controllingNetIncome":null,"ebitda":14635674494,"fcff":17829242995,"cfo":18809496156,"capex":1005286982,"totalAssets":122707636352,"totalLiabilities":104648850505,"totalEquity":18058785847,"cash":3358893784,"totalDebt":164351888},{"fiscalYear":2020,"statement":"별도","revenue":42962786086,"operatingIncome":13642041892,"netIncome":13353033066,"controllingNetIncome":null,"ebitda":14261195011,"fcff":5906200360,"cfo":6280281513,"capex":374081153,"totalAssets":108532391928,"totalLiabilities":75473119895,"totalEquity":33059272033,"cash":3342306837,"totalDebt":187392144},{"fiscalYear":2021,"statement":"별도","revenue":13264691357,"operatingIncome":474743607,"netIncome":1844729746,"controllingNetIncome":null,"ebitda":1055129902,"fcff":-3088157510,"cfo":2314317278,"capex":5402474788,"totalAssets":103127607120,"totalLiabilities":74212232234,"totalEquity":28915374886,"cash":640264073,"totalDebt":138317562},{"fiscalYear":2022,"statement":"별도","revenue":14505487825,"operatingIncome":-7185076798,"netIncome":-3013996199,"controllingNetIncome":null,"ebitda":-6066901993,"fcff":-8615012019,"cfo":-3219952731,"capex":5395059288,"totalAssets":33932884282,"totalLiabilities":6793115460,"totalEquity":27139768822,"cash":1507976767,"totalDebt":44206269},{"fiscalYear":2023,"statement":"별도","revenue":28552255519,"operatingIncome":-6647064613,"netIncome":-5993718873,"controllingNetIncome":null,"ebitda":-4999615669,"fcff":-10760078707,"cfo":-3962993045,"capex":6931690222,"totalAssets":43439706822,"totalLiabilities":17505838506,"totalEquity":25933868316,"cash":3032225844,"totalDebt":2843598863},{"fiscalYear":2024,"statement":"별도","revenue":32307321526,"operatingIncome":-8532221284,"netIncome":-6898513065,"controllingNetIncome":null,"ebitda":-5270184276,"fcff":-6203095566,"cfo":-1371416634,"capex":5177126259,"totalAssets":36981992739,"totalLiabilities":17925162162,"totalEquity":19056830577,"cash":6387120319,"totalDebt":3661437276},{"fiscalYear":2025,"statement":"별도","revenue":34657760135,"operatingIncome":-4682241152,"netIncome":-2005228164,"controllingNetIncome":null,"ebitda":1236143143,"fcff":3709021791,"cfo":4265136940,"capex":848611786,"totalAssets":30127717510,"totalLiabilities":12207465594,"totalEquity":17920251916,"cash":8551128209,"totalDebt":1623159396}],"quarterly":[{"stockCode":"023770","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":8048311099,"operatingIncome":-236404024,"netIncome":-2074009264,"prevYearRevenue":4719935242,"prevYearOperatingIncome":-5017679506,"prevYearNetIncome":-4728810775,"source":"11014","updatedAt":"2026-08-26T22:34:42.510Z"},{"stockCode":"023770","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":5472765486,"operatingIncome":-2844208622,"netIncome":-589296688,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:42.523Z"},{"stockCode":"023770","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":3690791544,"operatingIncome":-1809886879,"netIncome":607088030,"prevYearRevenue":7527177680,"prevYearOperatingIncome":-2355469600,"prevYearNetIncome":-920666315,"source":"11013","updatedAt":"2026-08-26T22:34:41.971Z"},{"stockCode":"023770","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":8307410514,"operatingIncome":-182648851,"netIncome":56083744,"prevYearRevenue":13609505870,"prevYearOperatingIncome":753841094,"prevYearNetIncome":1578744103,"source":"11012","updatedAt":"2026-08-26T22:34:42.241Z"}]}