{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/058970","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":"058970","name":"엠로","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":16520,"marketCap":204233356880,"sharesOutstanding":12362794,"asOf":"2026-09-26T15:09:35.391Z"},"valuation":{"fiscalYear":2025,"per":69.72,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.14,"psr":2.43,"evEbitda":21.91,"ev":180396882147,"fcff":3377532485,"fcffYield":0.0187,"roe":0.0318,"revenueGrowth":{"y1":0.0569,"y3":0.1273,"y5":0.1337},"operatingIncomeGrowth":{"y1":-0.8943,"y3":-0.4804,"y5":-0.3243},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.995Z"},"price":{"high52w":45500,"low52w":12500,"fromHigh":-0.6369,"returns":[{"label":"1개월","value":0.0325},{"label":"3개월","value":0.0496},{"label":"6개월","value":-0.4224},{"label":"1년","value":-0.5971},{"label":"3년","value":-0.7531},{"label":"5년","value":-0.0335}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":44848706452,"operatingIncome":6459195015,"netIncome":3759256463,"controllingNetIncome":3558715750,"ebitda":9548231259,"fcff":2083324151,"cfo":5770239517,"capex":3927137294,"totalAssets":37058882923,"totalLiabilities":22924097576,"totalEquity":14134785347,"cash":3895783607,"totalDebt":9379960000},{"fiscalYear":2021,"statement":"연결","revenue":47014722809,"operatingIncome":6731754516,"netIncome":5364676303,"controllingNetIncome":5412668576,"ebitda":9205402684,"fcff":1625368394,"cfo":4671694372,"capex":3161123437,"totalAssets":55760390990,"totalLiabilities":14031820621,"totalEquity":41728570369,"cash":19406110697,"totalDebt":429939586},{"fiscalYear":2022,"statement":"연결","revenue":58623051381,"operatingIncome":6485396117,"netIncome":6584156830,"controllingNetIncome":6419757859,"ebitda":7747460221,"fcff":-28944546995,"cfo":5540544677,"capex":34498296471,"totalAssets":73671429749,"totalLiabilities":22706824214,"totalEquity":50964605535,"cash":3665377511,"totalDebt":13024901516},{"fiscalYear":2023,"statement":"연결","revenue":63173674058,"operatingIncome":4662825133,"netIncome":-26454245481,"controllingNetIncome":-26735918892,"ebitda":34354780765,"fcff":3559218897,"cfo":6663881801,"capex":3375269282,"totalAssets":91604581424,"totalLiabilities":62748412113,"totalEquity":28856169311,"cash":11110125464,"totalDebt":8262666091},{"fiscalYear":2024,"statement":"연결","revenue":79455970128,"operatingIncome":8606497659,"netIncome":18598488192,"controllingNetIncome":18608815046,"ebitda":12712104513,"fcff":6431952828,"cfo":14185848275,"capex":7882995166,"totalAssets":102419750769,"totalLiabilities":13426742981,"totalEquity":88993007788,"cash":21660493642,"totalDebt":2299302760},{"fiscalYear":2025,"statement":"연결","revenue":83980244007,"operatingIncome":909560044,"netIncome":2534989213,"controllingNetIncome":2929213127,"ebitda":8235299902,"fcff":3377532485,"cfo":8783029697,"capex":5512553770,"totalAssets":113513500359,"totalLiabilities":17852714600,"totalEquity":95660785759,"cash":26061920308,"totalDebt":2225445575}],"quarterly":[{"stockCode":"058970","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21289838853,"operatingIncome":314663867,"netIncome":1724958258,"prevYearRevenue":23199386937,"prevYearOperatingIncome":4391992574,"prevYearNetIncome":6153055374,"source":"11014","updatedAt":"2026-08-26T22:24:34.355Z"},{"stockCode":"058970","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":20011078876,"operatingIncome":-520225364,"netIncome":326710000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:34.357Z"},{"stockCode":"058970","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":14757258873,"operatingIncome":-2764626454,"netIncome":-2498332096,"prevYearRevenue":20627279688,"prevYearOperatingIncome":963412290,"prevYearNetIncome":1036538509,"source":"11013","updatedAt":"2026-08-26T22:24:33.844Z"},{"stockCode":"058970","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":17766244375,"operatingIncome":-1111164463,"netIncome":-1053201635,"prevYearRevenue":22052046590,"prevYearOperatingIncome":151709251,"prevYearNetIncome":-553217554,"source":"11012","updatedAt":"2026-08-26T22:24:34.096Z"}]}