{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/053800","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":"053800","name":"안랩","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":70800,"marketCap":787756624800,"sharesOutstanding":11126506,"asOf":"2026-09-26T15:09:35.386Z"},"valuation":{"fiscalYear":2025,"per":14.52,"perTtm":17.21,"ttmPeriod":"25Q3~26Q2","pbr":2.11,"psr":2.94,"evEbitda":17.76,"ev":722253654164,"fcff":58317951786,"fcffYield":0.0807,"roe":0.1468,"revenueGrowth":{"y1":0.0272,"y3":0.0549,"y5":0.0848},"operatingIncomeGrowth":{"y1":0.2021,"y3":0.0723,"y5":0.1074},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.341Z"},"price":{"high52w":70800,"low52w":51500,"fromHigh":0,"returns":[{"label":"1개월","value":0.2443},{"label":"3개월","value":0.3748},{"label":"6개월","value":0.1438},{"label":"1년","value":0.182},{"label":"3년","value":0.1028},{"label":"5년","value":-0.0098}]},"dividends":[{"fiscalYear":2025,"dps":1400,"yieldPct":2.2,"payoutPct":23.2},{"fiscalYear":2024,"dps":1300,"yieldPct":1.9,"payoutPct":36.9},{"fiscalYear":2023,"dps":1300,"yieldPct":1.9,"payoutPct":31.5},{"fiscalYear":2022,"dps":1100,"yieldPct":1.6,"payoutPct":67.4},{"fiscalYear":2021,"dps":1100,"yieldPct":1.5,"payoutPct":22.7},{"fiscalYear":2020,"dps":900,"yieldPct":1.2,"payoutPct":42.3},{"fiscalYear":2019,"dps":900,"yieldPct":1.4,"payoutPct":40.8},{"fiscalYear":2018,"dps":900,"yieldPct":1.9,"payoutPct":34.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":159815064984,"operatingIncome":17701122683,"netIncome":22845726231,"controllingNetIncome":22845726231,"ebitda":25769660957,"fcff":25562988512,"cfo":31436478716,"capex":5873490204,"totalAssets":244773950193,"totalLiabilities":50374740806,"totalEquity":194399209387,"cash":35277350293,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":166992214318,"operatingIncome":18423512896,"netIncome":19142259340,"controllingNetIncome":19142259340,"ebitda":26143320299,"fcff":15388969043,"cfo":22671529654,"capex":7282560611,"totalAssets":260216803980,"totalLiabilities":54544804712,"totalEquity":205671999268,"cash":24436824975,"totalDebt":375981609},{"fiscalYear":2020,"statement":"연결","revenue":178187327249,"operatingIncome":19977448622,"netIncome":18478341256,"controllingNetIncome":18566752312,"ebitda":27510332939,"fcff":31523532659,"cfo":37458198833,"capex":5948062775,"totalAssets":280831434651,"totalLiabilities":63520382342,"totalEquity":217311052309,"cash":21645388083,"totalDebt":401268320},{"fiscalYear":2021,"statement":"연결","revenue":207272160249,"operatingIncome":22930036754,"netIncome":42037337329,"controllingNetIncome":42162431416,"ebitda":26634457817,"fcff":23057959389,"cfo":31852133885,"capex":8794843326,"totalAssets":338208336825,"totalLiabilities":83518898391,"totalEquity":254689438434,"cash":35323347061,"totalDebt":783536327},{"fiscalYear":2022,"statement":"연결","revenue":227975280500,"operatingIncome":26987237453,"netIncome":14174781497,"controllingNetIncome":14169765434,"ebitda":35961862300,"fcff":26284936825,"cfo":33519259545,"capex":7234322720,"totalAssets":345012452317,"totalLiabilities":85667243409,"totalEquity":259345208908,"cash":36692072311,"totalDebt":674013127},{"fiscalYear":2023,"statement":"연결","revenue":239201057076,"operatingIncome":26422531585,"netIncome":34702787067,"controllingNetIncome":35827276209,"ebitda":27590719384,"fcff":31183208352,"cfo":39098867969,"capex":7915659617,"totalAssets":375384295785,"totalLiabilities":90668208851,"totalEquity":284716086934,"cash":32851448801,"totalDebt":378274954},{"fiscalYear":2024,"statement":"연결","revenue":260569413451,"operatingIncome":27682476881,"netIncome":32395312129,"controllingNetIncome":33676091037,"ebitda":36832300083,"fcff":22254782025,"cfo":31357699784,"capex":9122590804,"totalAssets":464664131084,"totalLiabilities":95894548248,"totalEquity":368769582836,"cash":54536635648,"totalDebt":2251014071},{"fiscalYear":2025,"statement":"연결","revenue":267656916942,"operatingIncome":33276653034,"netIncome":51495359406,"controllingNetIncome":54271723233,"ebitda":40666879575,"fcff":58317951786,"cfo":64201454965,"capex":5884442750,"totalAssets":487574291112,"totalLiabilities":111306586418,"totalEquity":376267704694,"cash":67126196416,"totalDebt":1623225780}],"quarterly":[{"stockCode":"053800","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":64535678013,"operatingIncome":7880928575,"netIncome":12677217944,"prevYearRevenue":68500431002,"prevYearOperatingIncome":8528762859,"prevYearNetIncome":9057045194,"source":"11014","updatedAt":"2026-08-26T22:21:18.986Z"},{"stockCode":"053800","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":83645443739,"operatingIncome":20891800534,"netIncome":22720591344,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:18.988Z"},{"stockCode":"053800","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":59062128479,"operatingIncome":1926829626,"netIncome":3971485438,"prevYearRevenue":57186583411,"prevYearOperatingIncome":1045362154,"prevYearNetIncome":2737930759,"source":"11013","updatedAt":"2026-08-26T22:21:18.483Z"},{"stockCode":"053800","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":71308784756,"operatingIncome":5381783016,"netIncome":6412906570,"prevYearRevenue":62289211779,"prevYearOperatingIncome":3458561771,"prevYearNetIncome":13359619359,"source":"11012","updatedAt":"2026-08-26T22:21:18.740Z"}]}