{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/052460","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":"052460","name":"아이크래프트","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":5960,"marketCap":87063298560,"sharesOutstanding":14607936,"asOf":"2026-09-26T15:09:35.382Z"},"valuation":{"fiscalYear":2025,"per":8.58,"perTtm":15.66,"ttmPeriod":"25Q3~26Q2","pbr":1.87,"psr":0.42,"evEbitda":7.5,"ev":69651568451,"fcff":6188452565,"fcffYield":0.0888,"roe":0.2465,"revenueGrowth":{"y1":1.055,"y3":0.223,"y5":0.1649},"operatingIncomeGrowth":{"y1":4.0143,"y3":2.1888,"y5":1.2123},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.788Z"},"price":{"high52w":8010,"low52w":2335,"fromHigh":-0.2559,"returns":[{"label":"1개월","value":-0.0083},{"label":"3개월","value":1.547},{"label":"6개월","value":0.8254},{"label":"1년","value":1.3012},{"label":"3년","value":0.7326},{"label":"5년","value":0.1099}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":3.6,"payoutPct":12},{"fiscalYear":2023,"dps":80,"yieldPct":2.1,"payoutPct":20.9},{"fiscalYear":2021,"dps":50,"yieldPct":1.2,"payoutPct":28.1},{"fiscalYear":2017,"dps":100,"yieldPct":1.6,"payoutPct":30}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":73149612183,"operatingIncome":171725847,"netIncome":-843159031,"controllingNetIncome":-776508528,"ebitda":1834982442,"fcff":-121526971,"cfo":-171973330,"capex":67465683,"totalAssets":48344909917,"totalLiabilities":15166533362,"totalEquity":33178376555,"cash":14084631187,"totalDebt":5259331953},{"fiscalYear":2019,"statement":"연결","revenue":73758132992,"operatingIncome":28493772,"netIncome":-258915445,"controllingNetIncome":-225112548,"ebitda":null,"fcff":8263089303,"cfo":8197421538,"capex":56453587,"totalAssets":53449842885,"totalLiabilities":21129779999,"totalEquity":32320062886,"cash":20018891054,"totalDebt":3191532364},{"fiscalYear":2020,"statement":"연결","revenue":96283754655,"operatingIncome":151229907,"netIncome":1126713374,"controllingNetIncome":1147572928,"ebitda":null,"fcff":-8273448150,"cfo":-6747006079,"capex":1632779884,"totalAssets":71247580242,"totalLiabilities":39902762147,"totalEquity":31344818095,"cash":16272363817,"totalDebt":8878108024},{"fiscalYear":2021,"statement":"연결","revenue":105292847244,"operatingIncome":2099545973,"netIncome":2349524443,"controllingNetIncome":2102336288,"ebitda":null,"fcff":-4675918961,"cfo":-2483121714,"capex":2549009827,"totalAssets":81951120290,"totalLiabilities":48374385602,"totalEquity":33576734688,"cash":14186865181,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":112898330825,"operatingIncome":247175358,"netIncome":323155060,"controllingNetIncome":504559371,"ebitda":284268057,"fcff":-7315790709,"cfo":-7279154208,"capex":609851413,"totalAssets":89396686197,"totalLiabilities":56094693249,"totalEquity":33301992948,"cash":9385435448,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":138664496786,"operatingIncome":5149045968,"netIncome":4591745863,"controllingNetIncome":4555441418,"ebitda":6247532088,"fcff":8586584367,"cfo":8669275806,"capex":921019231,"totalAssets":75418985860,"totalLiabilities":37525247049,"totalEquity":37893738811,"cash":17222769651,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":100488003614,"operatingIncome":1598422014,"netIncome":-845898036,"controllingNetIncome":-926104704,"ebitda":2276585333,"fcff":-539021419,"cfo":-674550357,"capex":433518000,"totalAssets":65112530152,"totalLiabilities":29021324257,"totalEquity":36091205895,"cash":9437164749,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":206499542172,"operatingIncome":8014943926,"netIncome":10143990865,"controllingNetIncome":10148885036,"ebitda":9292281750,"fcff":6188452565,"cfo":6652652001,"capex":1022376481,"totalAssets":95806934727,"totalLiabilities":49028737967,"totalEquity":46778196760,"cash":17411730109,"totalDebt":null}],"quarterly":[{"stockCode":"052460","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":27634440796,"operatingIncome":-1027353969,"netIncome":1008258532,"prevYearRevenue":14494440154,"prevYearOperatingIncome":-1201567110,"prevYearNetIncome":-1315532977,"source":"11014","updatedAt":"2026-08-26T22:27:53.748Z"},{"stockCode":"052460","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":109093545448,"operatingIncome":11419180413,"netIncome":8188790547,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:53.751Z"},{"stockCode":"052460","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16341978429,"operatingIncome":-2499223109,"netIncome":-1941459859,"prevYearRevenue":40293839023,"prevYearOperatingIncome":-1636614026,"prevYearNetIncome":-1139121681,"source":"11013","updatedAt":"2026-08-26T22:27:53.228Z"},{"stockCode":"052460","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":40029794856,"operatingIncome":-291419285,"netIncome":-1694874240,"prevYearRevenue":29380493428,"prevYearOperatingIncome":-721866803,"prevYearNetIncome":2100619203,"source":"11012","updatedAt":"2026-08-26T22:27:53.510Z"}]}