{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032620","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":"032620","name":"GC메디아이","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":3085,"marketCap":161028173815,"sharesOutstanding":52197139,"asOf":"2026-09-26T15:09:35.344Z"},"valuation":{"fiscalYear":2025,"per":4.35,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.14,"psr":0.81,"evEbitda":11.46,"ev":183375022183,"fcff":12017243785,"fcffYield":0.0655,"roe":0.3072,"revenueGrowth":{"y1":0.0372,"y3":0.1403,"y5":0.1289},"operatingIncomeGrowth":{"y1":0.4571,"y3":0.037,"y5":-0.1092},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.105Z"},"price":{"high52w":4330,"low52w":2680,"fromHigh":-0.2875,"returns":[{"label":"1개월","value":0.0098},{"label":"3개월","value":0.1511},{"label":"6개월","value":-0.2392},{"label":"1년","value":-0.2354},{"label":"3년","value":-0.3323},{"label":"5년","value":-0.6242}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":1.4,"payoutPct":6.87},{"fiscalYear":2024,"dps":30,"yieldPct":0.9,"payoutPct":-95.97},{"fiscalYear":2023,"dps":60,"yieldPct":1.3,"payoutPct":-177.87},{"fiscalYear":2022,"dps":60,"yieldPct":1.2,"payoutPct":87.31},{"fiscalYear":2021,"dps":40,"yieldPct":0.5,"payoutPct":15.25},{"fiscalYear":2020,"dps":50,"yieldPct":0.5,"payoutPct":40.7},{"fiscalYear":2019,"dps":40,"yieldPct":0.7,"payoutPct":29.86},{"fiscalYear":2018,"dps":35,"yieldPct":0.8,"payoutPct":29.52}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":100415363586,"operatingIncome":9158210392,"netIncome":6088031593,"controllingNetIncome":5767607909,"ebitda":10590439937,"fcff":null,"cfo":8397216072,"capex":null,"totalAssets":129944196266,"totalLiabilities":25516202286,"totalEquity":104427993980,"cash":20526495087,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":110852594542,"operatingIncome":12354231137,"netIncome":7334986397,"controllingNetIncome":6797326270,"ebitda":14207006022,"fcff":10998625280,"cfo":11787685280,"capex":789060000,"totalAssets":136746660864,"totalLiabilities":30871375380,"totalEquity":105875285484,"cash":15560088502,"totalDebt":22451722},{"fiscalYear":2020,"statement":"연결","revenue":107818820164,"operatingIncome":13409068958,"netIncome":6848983162,"controllingNetIncome":6234240556,"ebitda":15324211892,"fcff":10149259971,"cfo":11764837647,"capex":1629589600,"totalAssets":154157931115,"totalLiabilities":44693386142,"totalEquity":109464544973,"cash":40951804520,"totalDebt":8706491222},{"fiscalYear":2021,"statement":"연결","revenue":111761629334,"operatingIncome":9973077658,"netIncome":13614475445,"controllingNetIncome":13311515426,"ebitda":13222653510,"fcff":7645267693,"cfo":7940908441,"capex":328617360,"totalAssets":149260844123,"totalLiabilities":28252907396,"totalEquity":121007936727,"cash":29755339253,"totalDebt":9117731600},{"fiscalYear":2022,"statement":"연결","revenue":133343230209,"operatingIncome":6745714587,"netIncome":4107190518,"controllingNetIncome":3585940899,"ebitda":10575220058,"fcff":4088571436,"cfo":4250133245,"capex":335302480,"totalAssets":161881202522,"totalLiabilities":38374297465,"totalEquity":123506905057,"cash":28610179058,"totalDebt":9186778966},{"fiscalYear":2023,"statement":"연결","revenue":154040837400,"operatingIncome":3509125932,"netIncome":-961234912,"controllingNetIncome":-1711686887,"ebitda":8894187839,"fcff":2645766903,"cfo":2490550278,"capex":69618119,"totalAssets":154996197723,"totalLiabilities":41459738938,"totalEquity":113536458785,"cash":25335935021,"totalDebt":8609443332},{"fiscalYear":2024,"statement":"연결","revenue":190597484288,"operatingIncome":5162631425,"netIncome":-1565632899,"controllingNetIncome":-1586166796,"ebitda":12702213143,"fcff":2063600391,"cfo":2348908968,"capex":836028468,"totalAssets":160063614831,"totalLiabilities":52290576599,"totalEquity":107773038232,"cash":20318204993,"totalDebt":15800752165},{"fiscalYear":2025,"statement":"연결","revenue":197696072009,"operatingIncome":7522327112,"netIncome":37819362595,"controllingNetIncome":36976647865,"ebitda":16001871343,"fcff":12017243785,"cfo":16628644141,"capex":5871225446,"totalAssets":227700115281,"totalLiabilities":68810878150,"totalEquity":158889237131,"cash":10167571773,"totalDebt":32514420141}],"quarterly":[{"stockCode":"032620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":50645525916,"operatingIncome":2995910623,"netIncome":2400510173,"prevYearRevenue":46871140633,"prevYearOperatingIncome":608719098,"prevYearNetIncome":-1017851312,"source":"11014","updatedAt":"2026-08-26T22:25:20.183Z"},{"stockCode":"032620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":53070720276,"operatingIncome":2985251735,"netIncome":-3607179064,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:20.187Z"},{"stockCode":"032620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":49840502672,"operatingIncome":2240710872,"netIncome":481650500,"prevYearRevenue":45306278523,"prevYearOperatingIncome":429559627,"prevYearNetIncome":2314286652,"source":"11013","updatedAt":"2026-08-26T22:25:19.648Z"},{"stockCode":"032620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":51525002633,"operatingIncome":3959770136,"netIncome":155068740,"prevYearRevenue":48673547294,"prevYearOperatingIncome":1111605127,"prevYearNetIncome":36711744834,"source":"11012","updatedAt":"2026-08-26T22:25:19.925Z"}]}