{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/054800","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":"054800","name":"아이디스홀딩스","market":"KOSDAQ","sector":"기타 전문 서비스업","lastPrice":14610,"marketCap":151180715160,"sharesOutstanding":10347756,"asOf":"2026-09-26T15:09:35.388Z"},"valuation":{"fiscalYear":2025,"per":3.87,"perTtm":1.41,"ttmPeriod":"25Q3~26Q2","pbr":0.41,"psr":0.17,"evEbitda":1.38,"ev":151859354276,"fcff":35360484929,"fcffYield":0.2329,"roe":0.1111,"revenueGrowth":{"y1":0.1622,"y3":0.0128,"y5":0.1601},"operatingIncomeGrowth":{"y1":0.4213,"y3":-0.0163,"y5":0.422},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.987Z"},"price":{"high52w":16670,"low52w":10820,"fromHigh":-0.1236,"returns":[{"label":"1개월","value":-0.042},{"label":"3개월","value":0.0782},{"label":"6개월","value":-0.1015},{"label":"1년","value":0.2816},{"label":"3년","value":0.2267},{"label":"5년","value":0.0625}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":2.5,"payoutPct":6.69},{"fiscalYear":2024,"dps":250,"yieldPct":2.7,"payoutPct":7.74},{"fiscalYear":2023,"dps":250,"yieldPct":2.2,"payoutPct":10.78},{"fiscalYear":2022,"dps":250,"yieldPct":2,"payoutPct":2.52},{"fiscalYear":2021,"dps":200,"yieldPct":1.51,"payoutPct":53.78},{"fiscalYear":2020,"dps":200,"yieldPct":1.56,"payoutPct":38.9},{"fiscalYear":2019,"dps":200,"yieldPct":1.68,"payoutPct":-13.8},{"fiscalYear":2018,"dps":200,"yieldPct":1.56,"payoutPct":3.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":556267195332,"operatingIncome":54750294905,"netIncome":53785250462,"controllingNetIncome":22536471351,"ebitda":59573048765,"fcff":22560251671,"cfo":32138426875,"capex":11747595944,"totalAssets":800007200679,"totalLiabilities":188845178085,"totalEquity":611162022594,"cash":102265194721,"totalDebt":107919481280},{"fiscalYear":2019,"statement":"연결","revenue":507776368425,"operatingIncome":46674476052,"netIncome":13476746036,"controllingNetIncome":-11152156720,"ebitda":86427103138,"fcff":59288783841,"cfo":101730532979,"capex":44186438575,"totalAssets":799552849710,"totalLiabilities":183216120913,"totalEquity":616336728797,"cash":146644682608,"totalDebt":100294000000},{"fiscalYear":2020,"statement":"연결","revenue":432176009835,"operatingIncome":15435418893,"netIncome":4765967501,"controllingNetIncome":3398981290,"ebitda":38423556586,"fcff":17791530708,"cfo":51093007091,"capex":35116593190,"totalAssets":787004601654,"totalLiabilities":173375602340,"totalEquity":613628999314,"cash":143470982056,"totalDebt":100228080000},{"fiscalYear":2021,"statement":"연결","revenue":544386775822,"operatingIncome":19337282762,"netIncome":3446398976,"controllingNetIncome":4396677525,"ebitda":66919938845,"fcff":-73590677329,"cfo":-49226833681,"capex":26083453498,"totalAssets":937514270178,"totalLiabilities":253813211438,"totalEquity":683701058740,"cash":76510046054,"totalDebt":120356635151},{"fiscalYear":2022,"statement":"연결","revenue":874051270582,"operatingIncome":94274859182,"netIncome":89402968448,"controllingNetIncome":38030138056,"ebitda":96612486125,"fcff":14715883511,"cfo":26307533705,"capex":15027543104,"totalAssets":1090033401117,"totalLiabilities":341694922250,"totalEquity":748338478867,"cash":145350127400,"totalDebt":184204946245},{"fiscalYear":2023,"statement":"연결","revenue":748555977151,"operatingIncome":44718268391,"netIncome":51045377389,"controllingNetIncome":20934499038,"ebitda":null,"fcff":120897335832,"cfo":147724106809,"capex":35018171037,"totalAssets":1184589437583,"totalLiabilities":352125045027,"totalEquity":832464392556,"cash":233571946224,"totalDebt":98298065453},{"fiscalYear":2024,"statement":"연결","revenue":781350849775,"operatingIncome":63135548774,"netIncome":62449152834,"controllingNetIncome":28497801796,"ebitda":105560791370,"fcff":71789451429,"cfo":82220547200,"capex":17296851735,"totalAssets":1172509771676,"totalLiabilities":319321011322,"totalEquity":853188760354,"cash":188550421784,"totalDebt":178357853563},{"fiscalYear":2025,"statement":"연결","revenue":908094139658,"operatingIncome":89736520339,"netIncome":77964928908,"controllingNetIncome":39064488862,"ebitda":110338763560,"fcff":35360484929,"cfo":43092268840,"capex":13342229498,"totalAssets":1218840790161,"totalLiabilities":328442435616,"totalEquity":890398354545,"cash":170731272606,"totalDebt":171409911722}],"quarterly":[{"stockCode":"054800","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":225760132943,"operatingIncome":19258534662,"netIncome":17438553739,"prevYearRevenue":209920522181,"prevYearOperatingIncome":20972262057,"prevYearNetIncome":11727311276,"source":"11014","updatedAt":"2026-08-26T22:25:25.674Z"},{"stockCode":"054800","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":260517680678,"operatingIncome":30716142555,"netIncome":32936850369,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:25.677Z"},{"stockCode":"054800","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":244610872112,"operatingIncome":27655489800,"netIncome":29371581645,"prevYearRevenue":202867818046,"prevYearOperatingIncome":18846472731,"prevYearNetIncome":17045427270,"source":"11013","updatedAt":"2026-08-26T22:25:25.149Z"},{"stockCode":"054800","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":268253832309,"operatingIncome":38615156154,"netIncome":27140436000,"prevYearRevenue":218948507991,"prevYearOperatingIncome":20915370391,"prevYearNetIncome":10544097530,"source":"11012","updatedAt":"2026-08-26T22:25:25.402Z"}]}