{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/047560","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":"047560","name":"이스트소프트","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":7600,"marketCap":89323423200,"sharesOutstanding":11753082,"asOf":"2026-09-26T15:09:35.375Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.78,"psr":0.84,"evEbitda":null,"ev":89670377948,"fcff":-20195418253,"fcffYield":-0.2252,"roe":-0.2979,"revenueGrowth":{"y1":0.0423,"y3":0.0636,"y5":0.0501},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.683Z"},"price":{"high52w":22900,"low52w":7020,"fromHigh":-0.6681,"returns":[{"label":"1개월","value":-0.0078},{"label":"3개월","value":0.0644},{"label":"6개월","value":-0.4436},{"label":"1년","value":-0.6364},{"label":"3년","value":-0.5449},{"label":"5년","value":-0.4667}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":64686585290,"operatingIncome":2034696687,"netIncome":1986016940,"controllingNetIncome":null,"ebitda":4546636974,"fcff":2829193902,"cfo":4522787169,"capex":2113464967,"totalAssets":93110486703,"totalLiabilities":66337363043,"totalEquity":26773123660,"cash":16898832327,"totalDebt":29000000000},{"fiscalYear":2019,"statement":"연결","revenue":68906895682,"operatingIncome":-2835907410,"netIncome":-16092358732,"controllingNetIncome":null,"ebitda":-306894049,"fcff":2093278433,"cfo":3292674665,"capex":1849279928,"totalAssets":134558589606,"totalLiabilities":80066276450,"totalEquity":54492313156,"cash":30181437168,"totalDebt":32364927915},{"fiscalYear":2020,"statement":"연결","revenue":83648478012,"operatingIncome":5881459903,"netIncome":7141277205,"controllingNetIncome":null,"ebitda":8795442437,"fcff":6599807269,"cfo":9025041100,"capex":2911767959,"totalAssets":149978145283,"totalLiabilities":81603745279,"totalEquity":68374400004,"cash":35479032367,"totalDebt":25559261384},{"fiscalYear":2021,"statement":"연결","revenue":89582769308,"operatingIncome":10065129555,"netIncome":3476891962,"controllingNetIncome":4705857440,"ebitda":12944292506,"fcff":8442496121,"cfo":11226687175,"capex":3295523805,"totalAssets":177487483926,"totalLiabilities":87809104180,"totalEquity":89678379746,"cash":38483001424,"totalDebt":27277089353},{"fiscalYear":2022,"statement":"연결","revenue":88767503742,"operatingIncome":-5668272734,"netIncome":-8224780167,"controllingNetIncome":-6101866980,"ebitda":-2819169797,"fcff":-1991472589,"cfo":199038472,"capex":2970715015,"totalAssets":185026392167,"totalLiabilities":101507404011,"totalEquity":83518988156,"cash":46934384932,"totalDebt":29603076321},{"fiscalYear":2023,"statement":"연결","revenue":92481784434,"operatingIncome":-8907053307,"netIncome":-11644670471,"controllingNetIncome":-6174541523,"ebitda":-5742192577,"fcff":-5828485694,"cfo":-4640811907,"capex":2349082188,"totalAssets":188652268370,"totalLiabilities":101498605461,"totalEquity":87153662909,"cash":40596409457,"totalDebt":32989616097},{"fiscalYear":2024,"statement":"연결","revenue":102456507554,"operatingIncome":-13456406745,"netIncome":-14571880098,"controllingNetIncome":-11651254102,"ebitda":-10061587323,"fcff":-5039147749,"cfo":-2987662637,"capex":2990715874,"totalAssets":199088604538,"totalLiabilities":110573917724,"totalEquity":88514686814,"cash":42715624778,"totalDebt":29924408039},{"fiscalYear":2025,"statement":"연결","revenue":106793497959,"operatingIncome":-18953916533,"netIncome":-20591952921,"controllingNetIncome":-17728147608,"ebitda":-15080265824,"fcff":-20195418253,"cfo":-17681732543,"capex":3346576883,"totalAssets":196509192587,"totalLiabilities":130198912607,"totalEquity":66310279980,"cash":36679477586,"totalDebt":37026432334}],"quarterly":[{"stockCode":"047560","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":24933979617,"operatingIncome":-4475783014,"netIncome":-4826122447,"prevYearRevenue":24937398667,"prevYearOperatingIncome":-3267502314,"prevYearNetIncome":-3864386941,"source":"11014","updatedAt":"2026-08-26T22:27:52.199Z"},{"stockCode":"047560","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25451289263,"operatingIncome":-10186986177,"netIncome":-9378540542,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:52.205Z"},{"stockCode":"047560","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":30980181881,"operatingIncome":-1671096738,"netIncome":-685675709,"prevYearRevenue":25197416018,"prevYearOperatingIncome":-4371830437,"prevYearNetIncome":-4681290648,"source":"11013","updatedAt":"2026-08-26T22:27:51.663Z"},{"stockCode":"047560","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":29736292422,"operatingIncome":-331500390,"netIncome":-1329744299,"prevYearRevenue":31210813061,"prevYearOperatingIncome":80683095,"prevYearNetIncome":-1705999284,"source":"11012","updatedAt":"2026-08-26T22:27:51.946Z"}]}