{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/058630","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":"058630","name":"엠게임","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":3880,"marketCap":72837587120,"sharesOutstanding":18772574,"asOf":"2026-09-26T15:09:35.390Z"},"valuation":{"fiscalYear":2025,"per":4.54,"perTtm":5.24,"ttmPeriod":"25Q3~26Q2","pbr":0.53,"psr":0.79,"evEbitda":null,"ev":36263421028,"fcff":2382752162,"fcffYield":0.0657,"roe":0.1228,"revenueGrowth":{"y1":0.0997,"y3":0.0759,"y5":0.167},"operatingIncomeGrowth":{"y1":0.3673,"y3":-0.165,"y5":0.1063},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.437Z"},"price":{"high52w":6880,"low52w":3875,"fromHigh":-0.436,"returns":[{"label":"1개월","value":-0.0455},{"label":"3개월","value":-0.0396},{"label":"6개월","value":-0.2377},{"label":"1년","value":-0.331},{"label":"3년","value":-0.4012},{"label":"5년","value":-0.5364}]},"dividends":[{"fiscalYear":2025,"dps":222,"yieldPct":3.3,"payoutPct":26.6},{"fiscalYear":2024,"dps":160,"yieldPct":2.9,"payoutPct":19},{"fiscalYear":2023,"dps":150,"yieldPct":2.4,"payoutPct":13.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":27118175344,"operatingIncome":3620659877,"netIncome":2533933138,"controllingNetIncome":2723744750,"ebitda":5596667665,"fcff":-282298085,"cfo":1726858938,"capex":2060095882,"totalAssets":41309375174,"totalLiabilities":8856501598,"totalEquity":32452873576,"cash":8638576084,"totalDebt":2923000000},{"fiscalYear":2019,"statement":"연결","revenue":37630625821,"operatingIncome":7248905253,"netIncome":7746101733,"controllingNetIncome":7933690196,"ebitda":9572257284,"fcff":5967561486,"cfo":7944216840,"capex":2025816544,"totalAssets":48508080828,"totalLiabilities":8553581045,"totalEquity":39954499783,"cash":10866393912,"totalDebt":2023000000},{"fiscalYear":2020,"statement":"연결","revenue":42393115277,"operatingIncome":10594004412,"netIncome":6936851810,"controllingNetIncome":6793326568,"ebitda":12675518678,"fcff":10705975739,"cfo":12408088570,"capex":1734242457,"totalAssets":57025950192,"totalLiabilities":10605846073,"totalEquity":46420104119,"cash":12478094646,"totalDebt":1013000000},{"fiscalYear":2021,"statement":"연결","revenue":55705082553,"operatingIncome":18382829603,"netIncome":21496592051,"controllingNetIncome":21439827101,"ebitda":null,"fcff":13148666246,"cfo":16756488688,"capex":3625377869,"totalAssets":85438447428,"totalLiabilities":11721324519,"totalEquity":73717122909,"cash":38368686729,"totalDebt":1013000000},{"fiscalYear":2022,"statement":"연결","revenue":73654249904,"operatingIncome":30149731370,"netIncome":22576363682,"controllingNetIncome":22648717286,"ebitda":31831971310,"fcff":35665927857,"cfo":37053161848,"capex":1403487002,"totalAssets":116428109613,"totalLiabilities":23303340301,"totalEquity":93124769312,"cash":40939412817,"totalDebt":0},{"fiscalYear":2023,"statement":"연결","revenue":81633381472,"operatingIncome":21314431594,"netIncome":21768758250,"controllingNetIncome":21863743241,"ebitda":null,"fcff":24302217575,"cfo":29962644139,"capex":5674596042,"totalAssets":148212569849,"totalLiabilities":34307434148,"totalEquity":113905135701,"cash":44359658123,"totalDebt":0},{"fiscalYear":2024,"statement":"연결","revenue":83424998963,"operatingIncome":12838678865,"netIncome":15659142806,"controllingNetIncome":15665322278,"ebitda":14727472698,"fcff":5594987750,"cfo":8008358099,"capex":2439714902,"totalAssets":148894184748,"totalLiabilities":24624223713,"totalEquity":124269961035,"cash":65293317910,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":91740255110,"operatingIncome":17554792432,"netIncome":15998837791,"controllingNetIncome":16027779898,"ebitda":null,"fcff":2382752162,"cfo":7878783520,"capex":5517979244,"totalAssets":157244091441,"totalLiabilities":20350240424,"totalEquity":136893851017,"cash":36784513192,"totalDebt":210347100}],"quarterly":[{"stockCode":"058630","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21500747789,"operatingIncome":4136437764,"netIncome":4882427791,"prevYearRevenue":19677915128,"prevYearOperatingIncome":4267708930,"prevYearNetIncome":3526619103,"source":"11014","updatedAt":"2026-08-26T22:28:48.275Z"},{"stockCode":"058630","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":23209138884,"operatingIncome":4235812273,"netIncome":3787590294,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:48.278Z"},{"stockCode":"058630","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":24214063459,"operatingIncome":3175252943,"netIncome":4525831177,"prevYearRevenue":27049995822,"prevYearOperatingIncome":6486296829,"prevYearNetIncome":5672117068,"source":"11013","updatedAt":"2026-08-26T22:28:47.749Z"},{"stockCode":"058630","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":21259345961,"operatingIncome":2442698576,"netIncome":717449065,"prevYearRevenue":19980372615,"prevYearOperatingIncome":2696245566,"prevYearNetIncome":1656702638,"source":"11012","updatedAt":"2026-08-26T22:28:48.039Z"}]}