{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/052220","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":"052220","name":"iMBC","market":"KOSDAQ","sector":"영상·오디오물 제공 서비스업","lastPrice":1642,"marketCap":37766000000,"sharesOutstanding":23000000,"asOf":"2026-09-26T15:09:35.382Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":26.45,"ttmPeriod":"25Q3~26Q2","pbr":0.68,"psr":0.94,"evEbitda":null,"ev":35451176200,"fcff":7307195900,"fcffYield":0.2061,"roe":-0.0919,"revenueGrowth":{"y1":-0.1188,"y3":-0.0551,"y5":-0.0175},"operatingIncomeGrowth":{"y1":-13.028,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.787Z"},"price":{"high52w":3445,"low52w":1538,"fromHigh":-0.5234,"returns":[{"label":"1개월","value":-0.0938},{"label":"3개월","value":-0.1066},{"label":"6개월","value":-0.4616},{"label":"1년","value":-0.5084},{"label":"3년","value":-0.4762},{"label":"5년","value":-0.643}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":58074993049,"operatingIncome":937817261,"netIncome":-1603631587,"controllingNetIncome":-1683438260,"ebitda":4761153773,"fcff":1089755967,"cfo":1241245012,"capex":154550667,"totalAssets":62433021885,"totalLiabilities":11176044540,"totalEquity":51256977345,"cash":7436425029,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":51552466253,"operatingIncome":1726915616,"netIncome":2274106063,"controllingNetIncome":2135653364,"ebitda":4713707819,"fcff":12462088003,"cfo":12774122869,"capex":360732719,"totalAssets":66610004189,"totalLiabilities":13173172141,"totalEquity":53436832048,"cash":7643809094,"totalDebt":1262318699},{"fiscalYear":2020,"statement":"연결","revenue":43731791255,"operatingIncome":1118515098,"netIncome":1299529747,"controllingNetIncome":1091603144,"ebitda":3348656491,"fcff":902127911,"cfo":3394937698,"capex":2564669539,"totalAssets":69532673238,"totalLiabilities":14237652985,"totalEquity":55295020253,"cash":3059974784,"totalDebt":3329760151},{"fiscalYear":2021,"statement":"연결","revenue":46832866825,"operatingIncome":2341141221,"netIncome":1343660665,"controllingNetIncome":1107535534,"ebitda":5006734593,"fcff":3784943051,"cfo":3930934649,"capex":199838166,"totalAssets":71723971098,"totalLiabilities":14755604228,"totalEquity":56968366870,"cash":5222105061,"totalDebt":2461160906},{"fiscalYear":2022,"statement":"연결","revenue":47460159206,"operatingIncome":2558248419,"netIncome":1785803939,"controllingNetIncome":1669392835,"ebitda":4688258804,"fcff":2772839950,"cfo":4035394195,"capex":1308763049,"totalAssets":70094091455,"totalLiabilities":12321239163,"totalEquity":57772852292,"cash":4932964995,"totalDebt":1765099807},{"fiscalYear":2023,"statement":"연결","revenue":46303655129,"operatingIncome":1156866116,"netIncome":2136461793,"controllingNetIncome":2078652199,"ebitda":3942419980,"fcff":-5651687311,"cfo":-5025397711,"capex":822070671,"totalAssets":74008499100,"totalLiabilities":13611010517,"totalEquity":60397488583,"cash":4902660789,"totalDebt":2319730881},{"fiscalYear":2024,"statement":"연결","revenue":45442807948,"operatingIncome":634528436,"netIncome":2012796967,"controllingNetIncome":1957837821,"ebitda":4036176559,"fcff":5070040898,"cfo":6690415539,"capex":1682103044,"totalAssets":73752314930,"totalLiabilities":10686520563,"totalEquity":63065794367,"cash":4433462246,"totalDebt":1426961630},{"fiscalYear":2025,"statement":"연결","revenue":40045648499,"operatingIncome":-7632134757,"netIncome":-5433678446,"controllingNetIncome":-5357764267,"ebitda":-4446593973,"fcff":7307195900,"cfo":8588920328,"capex":1314925431,"totalAssets":67045841217,"totalLiabilities":9670195937,"totalEquity":57375645280,"cash":2837652087,"totalDebt":522828287}],"quarterly":[{"stockCode":"052220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10069681777,"operatingIncome":-1182260446,"netIncome":-698459814,"prevYearRevenue":10353344039,"prevYearOperatingIncome":29307329,"prevYearNetIncome":795363438,"source":"11014","updatedAt":"2026-08-26T22:31:47.561Z"},{"stockCode":"052220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9987393318,"operatingIncome":263442014,"netIncome":1084806773,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:47.563Z"},{"stockCode":"052220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9630131871,"operatingIncome":2630259,"netIncome":563539160,"prevYearRevenue":10247723395,"prevYearOperatingIncome":-533406044,"prevYearNetIncome":-62014462,"source":"11013","updatedAt":"2026-08-26T22:31:47.045Z"},{"stockCode":"052220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":9815377475,"operatingIncome":179738702,"netIncome":478039020,"prevYearRevenue":9740850009,"prevYearOperatingIncome":-6179910281,"prevYearNetIncome":-5758010943,"source":"11012","updatedAt":"2026-08-26T22:31:47.325Z"}]}