{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/038620","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":"038620","name":"위즈코프","market":"KOSDAQ","sector":"연료 소매업","lastPrice":1983,"marketCap":30034305819,"sharesOutstanding":15145893,"asOf":"2026-09-26T15:09:35.362Z"},"valuation":{"fiscalYear":2025,"per":7.01,"perTtm":1.95,"ttmPeriod":"25Q3~26Q2","pbr":0.33,"psr":0.27,"evEbitda":0.68,"ev":20372307207,"fcff":5182402422,"fcffYield":0.2544,"roe":0.0489,"revenueGrowth":{"y1":0.0763,"y3":0.3981,"y5":0.3191},"operatingIncomeGrowth":{"y1":-0.1077,"y3":0.1983,"y5":0.2424},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.041Z"},"price":{"high52w":3085.487,"low52w":1710,"fromHigh":-0.3573,"returns":[{"label":"1개월","value":0.0301},{"label":"3개월","value":0.0725},{"label":"6개월","value":-0.329},{"label":"1년","value":-0.3064},{"label":"3년","value":-0.4909},{"label":"5년","value":-0.8358}]},"dividends":[{"fiscalYear":2020,"dps":20,"yieldPct":1.4,"payoutPct":25.1},{"fiscalYear":2018,"dps":20,"yieldPct":1.6,"payoutPct":267.3},{"fiscalYear":2017,"dps":20,"yieldPct":1.3,"payoutPct":43.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":39602235213,"operatingIncome":636461733,"netIncome":64981387,"controllingNetIncome":250456971,"ebitda":2347348177,"fcff":1023320416,"cfo":2831865445,"capex":1883958571,"totalAssets":44698780752,"totalLiabilities":4176007185,"totalEquity":40522773567,"cash":7173470510,"totalDebt":1597480000},{"fiscalYear":2019,"statement":"연결","revenue":36756137479,"operatingIncome":1038640929,"netIncome":25282899,"controllingNetIncome":53950269,"ebitda":4641131657,"fcff":1943127639,"cfo":2542521969,"capex":619696746,"totalAssets":41680873627,"totalLiabilities":1717907209,"totalEquity":39962966418,"cash":8503645801,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":28206514295,"operatingIncome":841108949,"netIncome":2732311048,"controllingNetIncome":2800645638,"ebitda":null,"fcff":1290777857,"cfo":1742043191,"capex":462877667,"totalAssets":51178026840,"totalLiabilities":7354610439,"totalEquity":43823416401,"cash":9018800915,"totalDebt":1893305831},{"fiscalYear":2021,"statement":"연결","revenue":35478283378,"operatingIncome":812089256,"netIncome":-5745617928,"controllingNetIncome":-5710748077,"ebitda":null,"fcff":886665440,"cfo":1696590285,"capex":870931075,"totalAssets":86319474149,"totalLiabilities":10469253003,"totalEquity":75850221146,"cash":17903314648,"totalDebt":0},{"fiscalYear":2022,"statement":"연결","revenue":41213941237,"operatingIncome":1447122656,"netIncome":2600962049,"controllingNetIncome":2846338109,"ebitda":4892575871,"fcff":106889159,"cfo":1005636456,"capex":898747297,"totalAssets":87514746971,"totalLiabilities":9149935024,"totalEquity":78364811947,"cash":21292562209,"totalDebt":0},{"fiscalYear":2023,"statement":"연결","revenue":56065934824,"operatingIncome":647813712,"netIncome":1594172742,"controllingNetIncome":1431869141,"ebitda":null,"fcff":1313817664,"cfo":2335925536,"capex":1028719378,"totalAssets":117204722249,"totalLiabilities":30389685361,"totalEquity":86815036888,"cash":20775493000,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":104651520953,"operatingIncome":2790810913,"netIncome":1086244963,"controllingNetIncome":345109750,"ebitda":4860262361,"fcff":2671626511,"cfo":7255949126,"capex":4584322615,"totalAssets":111624846722,"totalLiabilities":22271369627,"totalEquity":89353477095,"cash":15129894667,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":112636294223,"operatingIncome":2490161826,"netIncome":4669088030,"controllingNetIncome":4286961928,"ebitda":29926266035,"fcff":5182402422,"cfo":5573153714,"capex":390751292,"totalAssets":115967606768,"totalLiabilities":18350123946,"totalEquity":97617482822,"cash":9661998612,"totalDebt":null}],"quarterly":[{"stockCode":"038620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":30068583604,"operatingIncome":477420918,"netIncome":2312473344,"prevYearRevenue":27912323253,"prevYearOperatingIncome":740316233,"prevYearNetIncome":792039194,"source":"11014","updatedAt":"2026-08-26T22:33:23.511Z"},{"stockCode":"038620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":29852268900,"operatingIncome":417507944,"netIncome":597472588,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:23.516Z"},{"stockCode":"038620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27514174497,"operatingIncome":1495999817,"netIncome":4301475380,"prevYearRevenue":25150673989,"prevYearOperatingIncome":517884962,"prevYearNetIncome":561317122,"source":"11013","updatedAt":"2026-08-26T22:33:22.992Z"},{"stockCode":"038620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":27205418532,"operatingIncome":2222659954,"netIncome":8186787684,"prevYearRevenue":27564767730,"prevYearOperatingIncome":1077348002,"prevYearNetIncome":1197824976,"source":"11012","updatedAt":"2026-08-26T22:33:23.269Z"}]}