{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/041020","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":"041020","name":"폴라리스오피스","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":3020,"marketCap":150045054860,"sharesOutstanding":49683793,"asOf":"2026-09-26T15:09:35.366Z"},"valuation":{"fiscalYear":2025,"per":30.87,"perTtm":6.43,"ttmPeriod":"25Q3~26Q2","pbr":1.68,"psr":0.46,"evEbitda":null,"ev":45592173987,"fcff":22859713685,"fcffYield":0.5014,"roe":0.0545,"revenueGrowth":{"y1":0.1735,"y3":1.3756,"y5":0.7546},"operatingIncomeGrowth":{"y1":0.8989,"y3":0.7656,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.405Z"},"price":{"high52w":5630,"low52w":2520,"fromHigh":-0.4636,"returns":[{"label":"1개월","value":0.029},{"label":"3개월","value":0.1144},{"label":"6개월","value":-0.3498},{"label":"1년","value":-0.4438},{"label":"3년","value":-0.2679},{"label":"5년","value":0.2934}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":22543821780,"operatingIncome":-516727989,"netIncome":-10114155459,"controllingNetIncome":-9823770596,"ebitda":-174061462,"fcff":-3656605315,"cfo":-3524251031,"capex":132354284,"totalAssets":42919492359,"totalLiabilities":5061543234,"totalEquity":37857949125,"cash":11989374287,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":21048806398,"operatingIncome":-5948732642,"netIncome":-7753315767,"controllingNetIncome":-6843373610,"ebitda":null,"fcff":-4671862653,"cfo":-4550221808,"capex":144927151,"totalAssets":35218535321,"totalLiabilities":7131127084,"totalEquity":28087408237,"cash":4780064562,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":19494758477,"operatingIncome":-7887420488,"netIncome":-984780743,"controllingNetIncome":-107420575,"ebitda":-7796360541,"fcff":-5388161442,"cfo":-5004780487,"capex":441880955,"totalAssets":50112371415,"totalLiabilities":17720490965,"totalEquity":32391880450,"cash":14685059967,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":22981880231,"operatingIncome":2354835542,"netIncome":-286514838,"controllingNetIncome":-214312752,"ebitda":2924032660,"fcff":66199112,"cfo":450789267,"capex":589080821,"totalAssets":53482683080,"totalLiabilities":13009608725,"totalEquity":40473074355,"cash":8881270141,"totalDebt":300000000},{"fiscalYear":2022,"statement":"연결","revenue":24183175218,"operatingIncome":1656776182,"netIncome":12756335428,"controllingNetIncome":13106028256,"ebitda":null,"fcff":-5379894,"cfo":1576879941,"capex":1735495571,"totalAssets":75681320337,"totalLiabilities":11281684177,"totalEquity":64399636160,"cash":10577181170,"totalDebt":176329332},{"fiscalYear":2023,"statement":"연결","revenue":107891935349,"operatingIncome":6248070155,"netIncome":22449288765,"controllingNetIncome":21313883973,"ebitda":null,"fcff":5635680097,"cfo":15111451530,"capex":9573623243,"totalAssets":317633149486,"totalLiabilities":60519019801,"totalEquity":257114129685,"cash":62707146775,"totalDebt":0},{"fiscalYear":2024,"statement":"연결","revenue":276274127324,"operatingIncome":4802387652,"netIncome":18628497281,"controllingNetIncome":7065811566,"ebitda":null,"fcff":1869981445,"cfo":18111617039,"capex":16667406265,"totalAssets":519766111571,"totalLiabilities":85706190181,"totalEquity":434059921390,"cash":99243432647,"totalDebt":7678266348},{"fiscalYear":2025,"statement":"연결","revenue":324217014124,"operatingIncome":9119400649,"netIncome":13476024051,"controllingNetIncome":4859947616,"ebitda":null,"fcff":22859713685,"cfo":24968363261,"capex":2517377473,"totalAssets":644668196602,"totalLiabilities":141773407484,"totalEquity":502894789118,"cash":129914803259,"totalDebt":25461922386}],"quarterly":[{"stockCode":"041020","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":84778104988,"operatingIncome":4771478011,"netIncome":6832201598,"prevYearRevenue":75764916473,"prevYearOperatingIncome":3226342060,"prevYearNetIncome":4314402147,"source":"11014","updatedAt":"2026-08-26T22:25:41.397Z"},{"stockCode":"041020","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":85191484937,"operatingIncome":-1235999755,"netIncome":1071434360,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:41.401Z"},{"stockCode":"041020","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":75515428455,"operatingIncome":2388155322,"netIncome":7601632217,"prevYearRevenue":74399265448,"prevYearOperatingIncome":2015150999,"prevYearNetIncome":2396888017,"source":"11013","updatedAt":"2026-08-26T22:25:40.904Z"},{"stockCode":"041020","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":84115661726,"operatingIncome":3593299508,"netIncome":7845018569,"prevYearRevenue":79848158751,"prevYearOperatingIncome":3568771394,"prevYearNetIncome":3175500075,"source":"11012","updatedAt":"2026-08-26T22:25:41.158Z"}]}