{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/044820","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":"044820","name":"코스맥스비티아이","market":"KOSPI","sector":"기타 금융업","lastPrice":25200,"marketCap":242018809200,"sharesOutstanding":9603921,"asOf":"2026-09-26T15:09:35.372Z"},"valuation":{"fiscalYear":2025,"per":8.29,"perTtm":3.08,"ttmPeriod":"25Q3~26Q2","pbr":0.88,"psr":0.38,"evEbitda":2.61,"ev":142587529066,"fcff":null,"fcffYield":null,"roe":0.1108,"revenueGrowth":{"y1":0.0796,"y3":0.0148,"y5":0.0417},"operatingIncomeGrowth":{"y1":0.6067,"y3":0.9946,"y5":0.8619},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.088Z"},"price":{"high52w":28000,"low52w":12030,"fromHigh":-0.1,"returns":[{"label":"1개월","value":0.012},{"label":"3개월","value":0.5301},{"label":"6개월","value":0.5565},{"label":"1년","value":0.44},{"label":"3년","value":1.6387},{"label":"5년","value":0.3404}]},"dividends":[{"fiscalYear":2025,"dps":780,"yieldPct":5.6,"payoutPct":39.9},{"fiscalYear":2024,"dps":450,"yieldPct":5.2,"payoutPct":53.4},{"fiscalYear":2023,"dps":350,"yieldPct":3.3,"payoutPct":134.5},{"fiscalYear":2021,"dps":260,"yieldPct":2,"payoutPct":57.2},{"fiscalYear":2020,"dps":200,"yieldPct":1.2,"payoutPct":-11.1},{"fiscalYear":2019,"dps":250,"yieldPct":1.9,"payoutPct":-17.2},{"fiscalYear":2018,"dps":140,"yieldPct":0.7,"payoutPct":10.7},{"fiscalYear":2017,"dps":100,"yieldPct":0.3,"payoutPct":16.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":438275251189,"operatingIncome":24136794528,"netIncome":12559396609,"controllingNetIncome":9503200350,"ebitda":44550713346,"fcff":-37847757179,"cfo":-1358392338,"capex":45251332400,"totalAssets":879814436602,"totalLiabilities":519966073861,"totalEquity":359848362741,"cash":23886634430,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":468352868367,"operatingIncome":-7332326290,"netIncome":-13904654336,"controllingNetIncome":399022253,"ebitda":18172014931,"fcff":-21037285186,"cfo":-5674823562,"capex":24945714837,"totalAssets":892716238226,"totalLiabilities":536726136520,"totalEquity":355990101706,"cash":59966257980,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":525904306471,"operatingIncome":1205936971,"netIncome":-17174579607,"controllingNetIncome":-6438250064,"ebitda":null,"fcff":null,"cfo":41467271482,"capex":null,"totalAssets":881564731266,"totalLiabilities":549329617862,"totalEquity":332235113404,"cash":100254871449,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":575998201641,"operatingIncome":11921606212,"netIncome":4343190417,"controllingNetIncome":14133653200,"ebitda":null,"fcff":null,"cfo":-22348147,"capex":null,"totalAssets":954664614459,"totalLiabilities":612768102873,"totalEquity":341896511586,"cash":87779204724,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":617403775029,"operatingIncome":3400294229,"netIncome":-20235925074,"controllingNetIncome":-6527925927,"ebitda":null,"fcff":null,"cfo":29958706175,"capex":null,"totalAssets":936136657462,"totalLiabilities":610374632435,"totalEquity":325762025027,"cash":95464538642,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":628597019226,"operatingIncome":20249350496,"netIncome":2487403702,"controllingNetIncome":9061400056,"ebitda":null,"fcff":null,"cfo":29784900243,"capex":null,"totalAssets":878273229175,"totalLiabilities":625876969916,"totalEquity":252396259259,"cash":78705027856,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":597630263412,"operatingIncome":16794453838,"netIncome":8046999846,"controllingNetIncome":16455097279,"ebitda":null,"fcff":null,"cfo":23836079689,"capex":null,"totalAssets":953903205812,"totalLiabilities":672673012576,"totalEquity":281230193236,"cash":78251455283,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":645205591735,"operatingIncome":26984473709,"netIncome":18669946513,"controllingNetIncome":29208372636,"ebitda":54559440768,"fcff":null,"cfo":35173851069,"capex":null,"totalAssets":1006338658068,"totalLiabilities":710651361629,"totalEquity":295687296439,"cash":99431280134,"totalDebt":null}],"quarterly":[{"stockCode":"044820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":153466659975,"operatingIncome":3180674422,"netIncome":-7694202128,"prevYearRevenue":151884870493,"prevYearOperatingIncome":3348153559,"prevYearNetIncome":-353174370,"source":"11014","updatedAt":"2026-08-26T22:23:44.482Z"},{"stockCode":"044820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":173697101197,"operatingIncome":7360675445,"netIncome":20515566818,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:44.486Z"},{"stockCode":"044820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":205190786521,"operatingIncome":16405923442,"netIncome":19185124654,"prevYearRevenue":154315882634,"prevYearOperatingIncome":6538497509,"prevYearNetIncome":-1444517341,"source":"11013","updatedAt":"2026-08-26T22:23:43.975Z"},{"stockCode":"044820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":238977044740,"operatingIncome":16260419821,"netIncome":46549998454,"prevYearRevenue":163725947929,"prevYearOperatingIncome":9904626333,"prevYearNetIncome":7293099164,"source":"11012","updatedAt":"2026-08-26T22:23:44.224Z"}]}