{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/052400","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":"052400","name":"코나아이","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":37700,"marketCap":549036070700,"sharesOutstanding":14563291,"asOf":"2026-09-26T15:09:35.382Z"},"valuation":{"fiscalYear":2025,"per":7.36,"perTtm":5.73,"ttmPeriod":"25Q3~26Q2","pbr":2.12,"psr":1.78,"evEbitda":3.42,"ev":347476672739,"fcff":129047323325,"fcffYield":0.3714,"roe":0.3262,"revenueGrowth":{"y1":0.3083,"y3":0.0848,"y5":0.1754},"operatingIncomeGrowth":{"y1":1.6605,"y3":0.221,"y5":0.3613},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.935Z"},"price":{"high52w":71100,"low52w":35000,"fromHigh":-0.4698,"returns":[{"label":"1개월","value":-0.0444},{"label":"3개월","value":-0.0444},{"label":"6개월","value":-0.3292},{"label":"1년","value":-0.2063},{"label":"3년","value":0.8169},{"label":"5년","value":0.193}]},"dividends":[{"fiscalYear":2025,"dps":1200,"yieldPct":2.6,"payoutPct":23.13},{"fiscalYear":2024,"dps":680,"yieldPct":2.4,"payoutPct":32.55},{"fiscalYear":2023,"dps":500,"yieldPct":2.8,"payoutPct":22.98}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":89944015259,"operatingIncome":-31867159675,"netIncome":-50128549781,"controllingNetIncome":-50182142422,"ebitda":-7965547812,"fcff":-12205438513,"cfo":-5248749494,"capex":8016599905,"totalAssets":153651967620,"totalLiabilities":58154470674,"totalEquity":95497496946,"cash":17274014555,"totalDebt":42020000000},{"fiscalYear":2019,"statement":"연결","revenue":121962894180,"operatingIncome":-2608530430,"netIncome":-9657095312,"controllingNetIncome":-9198580235,"ebitda":6815256636,"fcff":149548682882,"cfo":154109234039,"capex":5867568051,"totalAssets":288455847168,"totalLiabilities":202527195237,"totalEquity":85928651931,"cash":174300181360,"totalDebt":38020000000},{"fiscalYear":2020,"statement":"연결","revenue":137780184288,"operatingIncome":19014695497,"netIncome":19026571461,"controllingNetIncome":19029654535,"ebitda":31035250151,"fcff":415086152763,"cfo":419728700112,"capex":5952567216,"totalAssets":688132576467,"totalLiabilities":591237401257,"totalEquity":96895175210,"cash":533687102917,"totalDebt":36020000000},{"fiscalYear":2021,"statement":"연결","revenue":194500104691,"operatingIncome":48150048696,"netIncome":52541825461,"controllingNetIncome":52564937508,"ebitda":50302106902,"fcff":337995516491,"cfo":350421521987,"capex":13422638408,"totalAssets":1058500056281,"totalLiabilities":923455011927,"totalEquity":135045044354,"cash":884653758149,"totalDebt":26500000000},{"fiscalYear":2022,"statement":"연결","revenue":242182949921,"operatingIncome":48834313273,"netIncome":34295979631,"controllingNetIncome":34285009403,"ebitda":55091755867,"fcff":-698952169732,"cfo":-684680357492,"capex":14863603789,"totalAssets":400106792465,"totalLiabilities":254495157550,"totalEquity":145611634915,"cash":155180024417,"totalDebt":21500000000},{"fiscalYear":2023,"statement":"연결","revenue":280222091498,"operatingIncome":33683780235,"netIncome":28878226439,"controllingNetIncome":29170809016,"ebitda":49635409753,"fcff":-14414112675,"cfo":19984018146,"capex":35068438192,"totalAssets":461546502142,"totalLiabilities":288442575163,"totalEquity":173103926979,"cash":149673348367,"totalDebt":37419163489},{"fiscalYear":2024,"statement":"연결","revenue":236308177383,"operatingIncome":33414413652,"netIncome":30163266970,"controllingNetIncome":30254331676,"ebitda":null,"fcff":11931354609,"cfo":32930416590,"capex":21700926509,"totalAssets":413112696592,"totalLiabilities":215309421859,"totalEquity":197803274733,"cash":149834695923,"totalDebt":41569639430},{"fiscalYear":2025,"statement":"연결","revenue":309163673263,"operatingIncome":88899374736,"netIncome":74542589031,"controllingNetIncome":74566215814,"ebitda":101537379440,"fcff":129047323325,"cfo":152370530738,"capex":24841689763,"totalAssets":559070392738,"totalLiabilities":301181795964,"totalEquity":257888596774,"cash":241128404564,"totalDebt":39569006603}],"quarterly":[{"stockCode":"052400","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":93250286743,"operatingIncome":30177163796,"netIncome":30050176405,"prevYearRevenue":55576452558,"prevYearOperatingIncome":10113225972,"prevYearNetIncome":7435890265,"source":"11014","updatedAt":"2026-08-26T22:21:30.325Z"},{"stockCode":"052400","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":90383997109,"operatingIncome":28832195455,"netIncome":19905205421,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:30.326Z"},{"stockCode":"052400","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":76960478043,"operatingIncome":24779966851,"netIncome":23424134355,"prevYearRevenue":58315077057,"prevYearOperatingIncome":12682698116,"prevYearNetIncome":9012645334,"source":"11013","updatedAt":"2026-08-26T22:21:29.768Z"},{"stockCode":"052400","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":84596358680,"operatingIncome":21396277626,"netIncome":22480210791,"prevYearRevenue":67214312354,"prevYearOperatingIncome":17207317369,"prevYearNetIncome":15574561871,"source":"11012","updatedAt":"2026-08-26T22:21:30.005Z"}]}