{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/064260","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":"064260","name":"다날","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":4380,"marketCap":331327101660,"sharesOutstanding":75645457,"asOf":"2026-09-26T15:09:35.397Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.09,"psr":1.47,"evEbitda":60.41,"ev":538379463795,"fcff":22193011934,"fcffYield":0.0412,"roe":-0.2122,"revenueGrowth":{"y1":-0.1363,"y3":-0.0858,"y5":-0.0035},"operatingIncomeGrowth":{"y1":0.6594,"y3":null,"y5":-0.3117},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.827Z"},"price":{"high52w":10150,"low52w":3900,"fromHigh":-0.5685,"returns":[{"label":"1개월","value":-0.1828},{"label":"3개월","value":0.0709},{"label":"6개월","value":-0.3188},{"label":"1년","value":-0.5844},{"label":"3년","value":0.3213},{"label":"5년","value":-0.2712}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":209864331638,"operatingIncome":8799571322,"netIncome":-2918328503,"controllingNetIncome":3020204165,"ebitda":20126293831,"fcff":-22008173194,"cfo":-17969246295,"capex":6536057001,"totalAssets":456519738235,"totalLiabilities":296120180934,"totalEquity":160399557301,"cash":28188910228,"totalDebt":165977005260},{"fiscalYear":2019,"statement":"연결","revenue":191162051205,"operatingIncome":10888164120,"netIncome":22794704560,"controllingNetIncome":25339774396,"ebitda":17791557741,"fcff":-28628765251,"cfo":-24041025091,"capex":8592856210,"totalAssets":512017555519,"totalLiabilities":312245578237,"totalEquity":199771977282,"cash":45520371388,"totalDebt":217801773787},{"fiscalYear":2020,"statement":"연결","revenue":229418196805,"operatingIncome":14966204135,"netIncome":12407858962,"controllingNetIncome":16831503439,"ebitda":17169804461,"fcff":9438461855,"cfo":23595035106,"capex":17239909043,"totalAssets":570144931864,"totalLiabilities":336525099993,"totalEquity":233619831871,"cash":52486558262,"totalDebt":253765964980},{"fiscalYear":2021,"statement":"연결","revenue":285550121673,"operatingIncome":15959749229,"netIncome":66337389426,"controllingNetIncome":56322143013,"ebitda":null,"fcff":-18846613498,"cfo":24851336064,"capex":48375033887,"totalAssets":814206809756,"totalLiabilities":449527733827,"totalEquity":364679075929,"cash":155977975929,"totalDebt":271223592518},{"fiscalYear":2022,"statement":"연결","revenue":294948282762,"operatingIncome":-2755768464,"netIncome":-33844823562,"controllingNetIncome":-15303691670,"ebitda":16332299959,"fcff":-98924404252,"cfo":-80443363131,"capex":22900798143,"totalAssets":749394875159,"totalLiabilities":416662689792,"totalEquity":332732185367,"cash":89990860312,"totalDebt":284166527843},{"fiscalYear":2023,"statement":"연결","revenue":295468234107,"operatingIncome":3497746253,"netIncome":-40614620289,"controllingNetIncome":-27862093347,"ebitda":null,"fcff":-9914262210,"cfo":4018780668,"capex":20808459053,"totalAssets":769811473736,"totalLiabilities":474318769770,"totalEquity":295492703966,"cash":81019607104,"totalDebt":291849872827},{"fiscalYear":2024,"statement":"연결","revenue":260936633962,"operatingIncome":1393329346,"netIncome":2924897911,"controllingNetIncome":7252891840,"ebitda":15199010128,"fcff":-25053093270,"cfo":-16290325687,"capex":20659086788,"totalAssets":745592738056,"totalLiabilities":435582092118,"totalEquity":310010645938,"cash":61238059781,"totalDebt":289353216413},{"fiscalYear":2025,"statement":"연결","revenue":225377154221,"operatingIncome":2312158591,"netIncome":-68364452157,"controllingNetIncome":-63698721460,"ebitda":8912290312,"fcff":22193011934,"cfo":14288578704,"capex":1609982424,"totalAssets":741963126216,"totalLiabilities":434377136837,"totalEquity":307585989379,"cash":68265026909,"totalDebt":275317389044}],"quarterly":[{"stockCode":"064260","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":56298947930,"operatingIncome":2017967283,"netIncome":-36415099575,"prevYearRevenue":68247633091,"prevYearOperatingIncome":5528709302,"prevYearNetIncome":-136863460,"source":"11014","updatedAt":"2026-08-26T22:22:14.038Z"},{"stockCode":"064260","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":55870953099,"operatingIncome":-3082220817,"netIncome":-11781156564,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:14.042Z"},{"stockCode":"064260","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":54851160284,"operatingIncome":1186957356,"netIncome":2426552546,"prevYearRevenue":56667839932,"prevYearOperatingIncome":2300378280,"prevYearNetIncome":-2526116156,"source":"11013","updatedAt":"2026-08-26T22:22:13.497Z"},{"stockCode":"064260","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":60530648813,"operatingIncome":1797242987,"netIncome":-8195072768,"prevYearRevenue":56539413260,"prevYearOperatingIncome":1076033845,"prevYearNetIncome":-17642079862,"source":"11012","updatedAt":"2026-08-26T22:22:13.793Z"}]}