{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/045340","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":"045340","name":"토탈소프트","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":6770,"marketCap":57937930800,"sharesOutstanding":8558040,"asOf":"2026-09-26T15:09:35.373Z"},"valuation":{"fiscalYear":2025,"per":6.79,"perTtm":5.73,"ttmPeriod":"25Q3~26Q2","pbr":1.58,"psr":2.11,"evEbitda":4.14,"ev":39655969622,"fcff":10539396693,"fcffYield":0.2658,"roe":0.2665,"revenueGrowth":{"y1":0.3276,"y3":0.256,"y5":0.1776},"operatingIncomeGrowth":{"y1":0.8104,"y3":0.5357,"y5":0.2967},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.894Z"},"price":{"high52w":8450,"low52w":5650,"fromHigh":-0.1988,"returns":[{"label":"1개월","value":-0.0117},{"label":"3개월","value":0.1982},{"label":"6개월","value":-0.0451},{"label":"1년","value":-0.1979},{"label":"3년","value":0.4497},{"label":"5년","value":-0.5004}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":1.4,"payoutPct":10.3}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":11629587670,"operatingIncome":1952851079,"netIncome":2802448110,"controllingNetIncome":null,"ebitda":2492158159,"fcff":1188927876,"cfo":1360914196,"capex":269364023,"totalAssets":20369434937,"totalLiabilities":11495152966,"totalEquity":8874281971,"cash":4618600331,"totalDebt":4010000000},{"fiscalYear":2019,"statement":"별도","revenue":11817221783,"operatingIncome":2429507566,"netIncome":2577419408,"controllingNetIncome":null,"ebitda":2960635756,"fcff":429187684,"cfo":558290775,"capex":219274485,"totalAssets":21363966302,"totalLiabilities":10130880441,"totalEquity":11233085861,"cash":6406611943,"totalDebt":3300000000},{"fiscalYear":2020,"statement":"별도","revenue":12143403888,"operatingIncome":2552360233,"netIncome":2225044427,"controllingNetIncome":null,"ebitda":2927536474,"fcff":3831858943,"cfo":4125513207,"capex":329443978,"totalAssets":24136284087,"totalLiabilities":10689826054,"totalEquity":13446458033,"cash":6468171208,"totalDebt":2500000000},{"fiscalYear":2021,"statement":"별도","revenue":14091536413,"operatingIncome":3035572317,"netIncome":3014899661,"controllingNetIncome":null,"ebitda":3405688244,"fcff":3101189261,"cfo":3261596245,"capex":181096333,"totalAssets":26745543603,"totalLiabilities":10520894787,"totalEquity":16224648816,"cash":9727440067,"totalDebt":1700000000},{"fiscalYear":2022,"statement":"별도","revenue":13877625991,"operatingIncome":2583997718,"netIncome":2642213970,"controllingNetIncome":null,"ebitda":2898860251,"fcff":2974701031,"cfo":3076255117,"capex":126910000,"totalAssets":28716896588,"totalLiabilities":9899473200,"totalEquity":18817423388,"cash":8593258418,"totalDebt":930117232},{"fiscalYear":2023,"statement":"별도","revenue":16054188977,"operatingIncome":3606002868,"netIncome":3778710831,"controllingNetIncome":null,"ebitda":3914456006,"fcff":3048254619,"cfo":3301432209,"capex":284450000,"totalAssets":34972738370,"totalLiabilities":13121683640,"totalEquity":21851054730,"cash":7502797729,"totalDebt":36322460},{"fiscalYear":2024,"statement":"별도","revenue":20710124860,"operatingIncome":5168962830,"netIncome":6102855252,"controllingNetIncome":null,"ebitda":5451855787,"fcff":4883787994,"cfo":4872064414,"capex":0,"totalAssets":42769564410,"totalLiabilities":15321958860,"totalEquity":27447605550,"cash":10505808857,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":27495025159,"operatingIncome":9358080745,"netIncome":8530313073,"controllingNetIncome":null,"ebitda":9586196687,"fcff":10539396693,"cfo":10539396693,"capex":0,"totalAssets":54988641371,"totalLiabilities":18427270081,"totalEquity":36561371290,"cash":18281961178,"totalDebt":null}],"quarterly":[{"stockCode":"045340","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":6770897475,"operatingIncome":2425403735,"netIncome":2484850225,"prevYearRevenue":5730450034,"prevYearOperatingIncome":1971858227,"prevYearNetIncome":1333653746,"source":"11014","updatedAt":"2026-08-26T22:30:17.537Z"},{"stockCode":"045340","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":5747670423,"operatingIncome":408010971,"netIncome":1465240919,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:17.540Z"},{"stockCode":"045340","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":7375102190,"operatingIncome":1856124852,"netIncome":2567166725,"prevYearRevenue":5323934148,"prevYearOperatingIncome":1423238900,"prevYearNetIncome":1334914877,"source":"11013","updatedAt":"2026-08-26T22:30:16.996Z"},{"stockCode":"045340","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":9595516529,"operatingIncome":4176931287,"netIncome":3586134101,"prevYearRevenue":9652523113,"prevYearOperatingIncome":5101427139,"prevYearNetIncome":3245307052,"source":"11012","updatedAt":"2026-08-26T22:30:17.264Z"}]}