{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/053980","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":"053980","name":"오상자이엘","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":2395,"marketCap":45463765285,"sharesOutstanding":18982783,"asOf":"2026-09-26T15:09:35.386Z"},"valuation":{"fiscalYear":2025,"per":4.38,"perTtm":3.95,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.33,"evEbitda":2.95,"ev":34789820647,"fcff":10434260420,"fcffYield":0.2999,"roe":0.0973,"revenueGrowth":{"y1":0.1662,"y3":0.1247,"y5":0.146},"operatingIncomeGrowth":{"y1":0.3803,"y3":0.4418,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.902Z"},"price":{"high52w":3810,"low52w":2325,"fromHigh":-0.3714,"returns":[{"label":"1개월","value":-0.0534},{"label":"3개월","value":-0.0244},{"label":"6개월","value":-0.2504},{"label":"1년","value":-0.3118},{"label":"3년","value":-0.5331},{"label":"5년","value":-0.7741}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":4.01,"payoutPct":27.45},{"fiscalYear":2024,"dps":300,"yieldPct":8.89,"payoutPct":89.07}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":64710674329,"operatingIncome":-1134678144,"netIncome":-1281950713,"controllingNetIncome":-1281950713,"ebitda":1041824957,"fcff":-89180427,"cfo":1599625413,"capex":2027801557,"totalAssets":83677564115,"totalLiabilities":34195363515,"totalEquity":49482200600,"cash":9862021313,"totalDebt":15842463500},{"fiscalYear":2019,"statement":"연결","revenue":74222346592,"operatingIncome":-2581945546,"netIncome":-14791226096,"controllingNetIncome":-14791226096,"ebitda":15190347410,"fcff":1746574516,"cfo":2455602709,"capex":1038745691,"totalAssets":73886372479,"totalLiabilities":36059687706,"totalEquity":37826684773,"cash":7489347145,"totalDebt":15735924250},{"fiscalYear":2020,"statement":"연결","revenue":68977862647,"operatingIncome":-5791623462,"netIncome":19592864213,"controllingNetIncome":19592864213,"ebitda":null,"fcff":5145829806,"cfo":5551188163,"capex":754826284,"totalAssets":97887874020,"totalLiabilities":39209767384,"totalEquity":58678106636,"cash":13722376507,"totalDebt":11749764500},{"fiscalYear":2021,"statement":"연결","revenue":90479359542,"operatingIncome":5439420356,"netIncome":4572448123,"controllingNetIncome":4572448123,"ebitda":6346634898,"fcff":2364270278,"cfo":3081064153,"capex":904444427,"totalAssets":94824099904,"totalLiabilities":30314916290,"totalEquity":64509183614,"cash":11084758911,"totalDebt":7129948000},{"fiscalYear":2022,"statement":"연결","revenue":95845829750,"operatingIncome":3670865696,"netIncome":8438510335,"controllingNetIncome":8438510335,"ebitda":4967331346,"fcff":3643399632,"cfo":6130960187,"capex":2648633195,"totalAssets":99685052778,"totalLiabilities":27719421286,"totalEquity":71965631492,"cash":8392982780,"totalDebt":3280000000},{"fiscalYear":2023,"statement":"연결","revenue":103285811808,"operatingIncome":6343563755,"netIncome":23869358371,"controllingNetIncome":23869358371,"ebitda":6924247813,"fcff":12857294954,"cfo":13368217299,"capex":632180095,"totalAssets":133387550333,"totalLiabilities":37542175295,"totalEquity":95845375038,"cash":9523132574,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":116919394819,"operatingIncome":7970359555,"netIncome":6356780945,"controllingNetIncome":6356780945,"ebitda":9446197754,"fcff":13432052737,"cfo":15024703273,"capex":1623677100,"totalAssets":136249574082,"totalLiabilities":32184715064,"totalEquity":104064859018,"cash":13045170460,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":136351809586,"operatingIncome":11001351015,"netIncome":10369359295,"controllingNetIncome":10369359295,"ebitda":11793302168,"fcff":10434260420,"cfo":11078481098,"capex":644220678,"totalAssets":147005847670,"totalLiabilities":37919176325,"totalEquity":109086671345,"cash":10673944638,"totalDebt":null}],"quarterly":[{"stockCode":"053980","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":30764115793,"operatingIncome":2934705298,"netIncome":3541262434,"prevYearRevenue":30061614324,"prevYearOperatingIncome":1997787405,"prevYearNetIncome":1082392320,"source":"11014","updatedAt":"2026-08-26T22:31:09.602Z"},{"stockCode":"053980","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":41613656216,"operatingIncome":2264388418,"netIncome":1796734656,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:09.605Z"},{"stockCode":"053980","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":28479234870,"operatingIncome":2258961742,"netIncome":2230861655,"prevYearRevenue":28655937605,"prevYearOperatingIncome":2747263314,"prevYearNetIncome":3235039718,"source":"11013","updatedAt":"2026-08-26T22:31:09.113Z"},{"stockCode":"053980","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":29392499269,"operatingIncome":2067983696,"netIncome":3928542395,"prevYearRevenue":35318099972,"prevYearOperatingIncome":3054993985,"prevYearNetIncome":1796322487,"source":"11012","updatedAt":"2026-08-26T22:31:09.350Z"}]}