{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/038540","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":"038540","name":"상상인","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":1882,"marketCap":104127885066,"sharesOutstanding":55328313,"asOf":"2026-09-26T15:09:35.362Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":0.27,"psr":0.25,"evEbitda":null,"ev":500632055834,"fcff":398301710002,"fcffYield":0.7956,"roe":-0.2756,"revenueGrowth":{"y1":-0.519,"y3":-0.182,"y5":-0.0162},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.433Z"},"price":{"high52w":2345,"low52w":1639,"fromHigh":-0.1974,"returns":[{"label":"1개월","value":-0.0683},{"label":"3개월","value":-0.0585},{"label":"6개월","value":-0.1617},{"label":"1년","value":-0.0613},{"label":"3년","value":-0.6075},{"label":"5년","value":-0.7781}]},"dividends":[{"fiscalYear":2022,"dps":100,"yieldPct":1.6,"payoutPct":11.6},{"fiscalYear":2021,"dps":100,"yieldPct":1.2,"payoutPct":5.4},{"fiscalYear":2019,"dps":200,"yieldPct":2.3,"payoutPct":9.09}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":484381840328,"operatingIncome":175802641995,"netIncome":136605171397,"controllingNetIncome":136607771092,"ebitda":177611310051,"fcff":-433451734043,"cfo":-433268401898,"capex":28765597988,"totalAssets":2842816258366,"totalLiabilities":2411139081354,"totalEquity":431677177012,"cash":127878813993,"totalDebt":100230793248},{"fiscalYear":2019,"statement":"연결","revenue":541349884676,"operatingIncome":182373179358,"netIncome":120386462123,"controllingNetIncome":126142194713,"ebitda":187294583022,"fcff":695977921465,"cfo":657238627786,"capex":7777131670,"totalAssets":3627156734872,"totalLiabilities":3008493635568,"totalEquity":618663099304,"cash":591432320244,"totalDebt":271588392307},{"fiscalYear":2020,"statement":"연결","revenue":454187716648,"operatingIncome":94052923307,"netIncome":64319441651,"controllingNetIncome":62040715772,"ebitda":100118431881,"fcff":-204371348168,"cfo":-246528583478,"capex":3568295954,"totalAssets":3605932131664,"totalLiabilities":2914390922520,"totalEquity":691541209144,"cash":277564601241,"totalDebt":233890800330},{"fiscalYear":2021,"statement":"연결","revenue":569033843506,"operatingIncome":132130238376,"netIncome":102255771542,"controllingNetIncome":101137945209,"ebitda":138898202846,"fcff":318256733942,"cfo":278398972578,"capex":5266981543,"totalAssets":5745403479122,"totalLiabilities":4943807816111,"totalEquity":801595663011,"cash":547561118283,"totalDebt":267670079391},{"fiscalYear":2022,"statement":"연결","revenue":764621201141,"operatingIncome":64850625855,"netIncome":42250752817,"controllingNetIncome":47365519954,"ebitda":75739193071,"fcff":126638773529,"cfo":62570171225,"capex":6123256180,"totalAssets":6302067305088,"totalLiabilities":5452931988622,"totalEquity":849135316466,"cash":583604636393,"totalDebt":297298488976},{"fiscalYear":2023,"statement":"연결","revenue":936962706826,"operatingIncome":-64717139541,"netIncome":-62168774849,"controllingNetIncome":-64260331732,"ebitda":-50512668577,"fcff":-1420892013862,"cfo":-1596257717195,"capex":10594167103,"totalAssets":6714393955109,"totalLiabilities":5916512387476,"totalEquity":797881567633,"cash":512263182075,"totalDebt":1818354280853},{"fiscalYear":2024,"statement":"연결","revenue":870250386459,"operatingIncome":-214829324595,"netIncome":-215053660216,"controllingNetIncome":-193623040009,"ebitda":-200282580341,"fcff":846530224364,"cfo":688308835302,"capex":7167596061,"totalAssets":5104241131417,"totalLiabilities":4533973404307,"totalEquity":570267727110,"cash":264362777536,"totalDebt":853664631596},{"fiscalYear":2025,"statement":"연결","revenue":418561194722,"operatingIncome":-48213058666,"netIncome":-123083856988,"controllingNetIncome":-120561852574,"ebitda":-34541112312,"fcff":398301710002,"cfo":404568920667,"capex":6267210665,"totalAssets":4517784072877,"totalLiabilities":4050693034415,"totalEquity":467091038462,"cash":132601736077,"totalDebt":529105906845}],"quarterly":[{"stockCode":"038540","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":153463084917,"operatingIncome":-59136847762,"netIncome":-48156995998,"prevYearRevenue":233893152772,"prevYearOperatingIncome":-65858555113,"prevYearNetIncome":-49652024361,"source":"11014","updatedAt":"2026-08-26T22:26:52.416Z"},{"stockCode":"038540","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":126893645590,"operatingIncome":14737954549,"netIncome":11755315640,"prevYearRevenue":111220171725,"prevYearOperatingIncome":-14643451817,"prevYearNetIncome":2891711510,"source":"11013","updatedAt":"2026-08-26T22:26:51.908Z"},{"stockCode":"038540","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":126036063122,"operatingIncome":-4517111243,"netIncome":-6364489298,"prevYearRevenue":108196209253,"prevYearOperatingIncome":-17453391490,"prevYearNetIncome":-11538959334,"source":"11012","updatedAt":"2026-08-26T22:26:52.178Z"}]}