{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/051160","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":"051160","name":"지어소프트","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":11570,"marketCap":179039155100,"sharesOutstanding":15474430,"asOf":"2026-09-26T15:09:35.380Z"},"valuation":{"fiscalYear":2025,"per":14.17,"perTtm":7.72,"ttmPeriod":"25Q3~26Q2","pbr":1.24,"psr":0.3,"evEbitda":5.08,"ev":133934756550,"fcff":30308602395,"fcffYield":0.2263,"roe":0.088,"revenueGrowth":{"y1":0.073,"y3":0.089,"y5":0.1779},"operatingIncomeGrowth":{"y1":-0.1362,"y3":null,"y5":0.2025},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.899Z"},"price":{"high52w":12060,"low52w":6480,"fromHigh":-0.0406,"returns":[{"label":"1개월","value":0.2481},{"label":"3개월","value":0.7557},{"label":"6개월","value":0.4463},{"label":"1년","value":0.5184},{"label":"3년","value":0.6529},{"label":"5년","value":-0.4858}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":131555043046,"operatingIncome":1172741221,"netIncome":973500963,"controllingNetIncome":926796798,"ebitda":4038334672,"fcff":1479937719,"cfo":3640312765,"capex":2256799884,"totalAssets":28388611217,"totalLiabilities":19135017542,"totalEquity":9253593675,"cash":2849544056,"totalDebt":794619225},{"fiscalYear":2019,"statement":"연결","revenue":159566747082,"operatingIncome":-129606437,"netIncome":-1480872708,"controllingNetIncome":-1600248447,"ebitda":null,"fcff":6567739336,"cfo":8867118212,"capex":2316230232,"totalAssets":43117465878,"totalLiabilities":33617281571,"totalEquity":9500184307,"cash":4604099375,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":258889800101,"operatingIncome":9994033219,"netIncome":9724194191,"controllingNetIncome":7705973227,"ebitda":10671408216,"fcff":22374202729,"cfo":25517860787,"capex":3143707655,"totalAssets":107005217551,"totalLiabilities":84168536650,"totalEquity":22836680901,"cash":53142469890,"totalDebt":28801614670},{"fiscalYear":2021,"statement":"연결","revenue":378603667067,"operatingIncome":6660812145,"netIncome":8000882535,"controllingNetIncome":6822477809,"ebitda":null,"fcff":12926693615,"cfo":17666600421,"capex":4739906806,"totalAssets":228993547868,"totalLiabilities":122833950461,"totalEquity":106159597407,"cash":118577906317,"totalDebt":0},{"fiscalYear":2022,"statement":"연결","revenue":454632456423,"operatingIncome":-3078363053,"netIncome":-4387212504,"controllingNetIncome":-2568346792,"ebitda":null,"fcff":11168213451,"cfo":15112470399,"capex":3944895907,"totalAssets":291481391982,"totalLiabilities":108381396883,"totalEquity":183099995099,"cash":63405895418,"totalDebt":44610086},{"fiscalYear":2023,"statement":"연결","revenue":508904596429,"operatingIncome":15207009272,"netIncome":15688210625,"controllingNetIncome":10567847923,"ebitda":22637559568,"fcff":19819332894,"cfo":28209253557,"capex":10176295361,"totalAssets":295656072716,"totalLiabilities":96848815787,"totalEquity":198807256929,"cash":156374753149,"totalDebt":0},{"fiscalYear":2024,"statement":"연결","revenue":547175186226,"operatingIncome":29092526456,"netIncome":27973589335,"controllingNetIncome":17851693884,"ebitda":43064152665,"fcff":39189603383,"cfo":42658380233,"capex":5422097558,"totalAssets":304782159674,"totalLiabilities":88110185244,"totalEquity":216671974430,"cash":177827287228,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":587129986929,"operatingIncome":25128780502,"netIncome":19209164656,"controllingNetIncome":12632071679,"ebitda":26343778230,"fcff":30308602395,"cfo":31549177043,"capex":2800409951,"totalAssets":316314427269,"totalLiabilities":90785417095,"totalEquity":225529010174,"cash":45104398550,"totalDebt":null}],"quarterly":[{"stockCode":"051160","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":150876062315,"operatingIncome":4080644391,"netIncome":3616364703,"prevYearRevenue":134366356094,"prevYearOperatingIncome":7155227175,"prevYearNetIncome":7911162656,"source":"11014","updatedAt":"2026-08-26T22:25:46.874Z"},{"stockCode":"051160","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":140297263288,"operatingIncome":7914625820,"netIncome":3062840850,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:46.880Z"},{"stockCode":"051160","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":145767220677,"operatingIncome":10345286911,"netIncome":8901579534,"prevYearRevenue":139979138721,"prevYearOperatingIncome":7789094232,"prevYearNetIncome":7926975609,"source":"11013","updatedAt":"2026-08-26T22:25:46.351Z"},{"stockCode":"051160","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":145103021573,"operatingIncome":9900705623,"netIncome":7606603526,"prevYearRevenue":155977522605,"prevYearOperatingIncome":5344416059,"prevYearNetIncome":4602983494,"source":"11012","updatedAt":"2026-08-26T22:25:46.640Z"}]}