{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/049480","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":"049480","name":"오픈베이스","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":1878,"marketCap":59011235274,"sharesOutstanding":31422383,"asOf":"2026-09-26T15:09:35.378Z"},"valuation":{"fiscalYear":2025,"per":8.13,"perTtm":4.62,"ttmPeriod":"25Q3~26Q2","pbr":0.69,"psr":0.25,"evEbitda":3.39,"ev":41710823012,"fcff":-4778256270,"fcffYield":-0.1146,"roe":0.0885,"revenueGrowth":{"y1":0.0302,"y3":0.0648,"y5":0.0842},"operatingIncomeGrowth":{"y1":0.189,"y3":-0.0025,"y5":0.1668},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.021Z"},"price":{"high52w":3630,"low52w":1607,"fromHigh":-0.4826,"returns":[{"label":"1개월","value":-0.0016},{"label":"3개월","value":0.0622},{"label":"6개월","value":-0.1285},{"label":"1년","value":-0.2381},{"label":"3년","value":-0.2927},{"label":"5년","value":-0.4493}]},"dividends":[{"fiscalYear":2025,"dps":25,"yieldPct":1.05,"payoutPct":9.41},{"fiscalYear":2024,"dps":25,"yieldPct":0.99,"payoutPct":9},{"fiscalYear":2023,"dps":25,"yieldPct":0.97,"payoutPct":15.1},{"fiscalYear":2022,"dps":15,"yieldPct":0.56,"payoutPct":7.85},{"fiscalYear":2021,"dps":15,"yieldPct":0.41,"payoutPct":10.14},{"fiscalYear":2020,"dps":15,"yieldPct":0.47,"payoutPct":18.92},{"fiscalYear":2019,"dps":15,"yieldPct":0.47,"payoutPct":33.84},{"fiscalYear":2018,"dps":15,"yieldPct":0.7,"payoutPct":-31.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":146734696259,"operatingIncome":-1385741526,"netIncome":-2635887126,"controllingNetIncome":-1351262889,"ebitda":1442107506,"fcff":-2382558988,"cfo":-820782143,"capex":2252758508,"totalAssets":123981942128,"totalLiabilities":52262698062,"totalEquity":71719244066,"cash":15826557988,"totalDebt":21977666995},{"fiscalYear":2019,"statement":"연결","revenue":157437309085,"operatingIncome":2316685527,"netIncome":1163561568,"controllingNetIncome":1379331709,"ebitda":2691734130,"fcff":9488200832,"cfo":11077784272,"capex":2318741805,"totalAssets":134687437163,"totalLiabilities":62076991849,"totalEquity":72610445314,"cash":28248574296,"totalDebt":22747861553},{"fiscalYear":2020,"statement":"연결","revenue":155624615431,"operatingIncome":3662033479,"netIncome":2639013275,"controllingNetIncome":2466352546,"ebitda":6886602448,"fcff":6926632725,"cfo":9672746182,"capex":3113653451,"totalAssets":144794276529,"totalLiabilities":69473312709,"totalEquity":75320963820,"cash":24520688829,"totalDebt":15913589372},{"fiscalYear":2021,"statement":"연결","revenue":175900047481,"operatingIncome":5402347945,"netIncome":5048176015,"controllingNetIncome":4629453561,"ebitda":7862581391,"fcff":22621990752,"cfo":24728971648,"capex":2364888436,"totalAssets":160797586248,"totalLiabilities":79547798091,"totalEquity":81249788157,"cash":41602325453,"totalDebt":15638771936},{"fiscalYear":2022,"statement":"연결","revenue":193094510460,"operatingIncome":7980311392,"netIncome":6829011688,"controllingNetIncome":6002883022,"ebitda":10788640326,"fcff":-4545156481,"cfo":-2397995635,"capex":2716470977,"totalAssets":150742888465,"totalLiabilities":62046328495,"totalEquity":88696559970,"cash":31998422440,"totalDebt":11609628112},{"fiscalYear":2023,"statement":"연결","revenue":204046578956,"operatingIncome":6605459348,"netIncome":5761787731,"controllingNetIncome":5206370604,"ebitda":8474777419,"fcff":-2397289136,"cfo":-151890103,"capex":2674227489,"totalAssets":170701575094,"totalLiabilities":76102607820,"totalEquity":94598967274,"cash":32229775083,"totalDebt":1800000000},{"fiscalYear":2024,"statement":"연결","revenue":226290328234,"operatingIncome":6662223972,"netIncome":7665420994,"controllingNetIncome":7583826193,"ebitda":10047396770,"fcff":11527798048,"cfo":13603431005,"capex":3006814698,"totalAssets":173117157411,"totalLiabilities":81339565266,"totalEquity":91777592145,"cash":28863118277,"totalDebt":10600000000},{"fiscalYear":2025,"statement":"연결","revenue":233127039094,"operatingIncome":7921212000,"netIncome":7617261041,"controllingNetIncome":7255315586,"ebitda":12317444246,"fcff":-4778256270,"cfo":-1197398561,"capex":4260072473,"totalAssets":179831104085,"totalLiabilities":80978909834,"totalEquity":98852194251,"cash":17300412262,"totalDebt":0}],"quarterly":[{"stockCode":"049480","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":50733315760,"operatingIncome":1663268242,"netIncome":1422053525,"prevYearRevenue":51750293972,"prevYearOperatingIncome":1731741354,"prevYearNetIncome":-3142371266,"source":"11014","updatedAt":"2026-08-26T22:30:10.581Z"},{"stockCode":"049480","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":94172451319,"operatingIncome":6123679190,"netIncome":4833631997,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:10.585Z"},{"stockCode":"049480","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":58214464275,"operatingIncome":308971364,"netIncome":1806856808,"prevYearRevenue":39874897317,"prevYearOperatingIncome":-1785250681,"prevYearNetIncome":-1366429592,"source":"11013","updatedAt":"2026-08-26T22:30:10.064Z"},{"stockCode":"049480","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":60740382445,"operatingIncome":3160029927,"netIncome":4709919299,"prevYearRevenue":48346374698,"prevYearOperatingIncome":1919515249,"prevYearNetIncome":2728005111,"source":"11012","updatedAt":"2026-08-26T22:30:10.341Z"}]}