{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/064850","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":"064850","name":"에프앤가이드","market":"KOSDAQ","sector":"기타 정보 서비스업","lastPrice":18630,"marketCap":212574485160,"sharesOutstanding":11410332,"asOf":"2026-09-26T15:09:35.398Z"},"valuation":{"fiscalYear":2025,"per":21.5,"perTtm":13.19,"ttmPeriod":"25Q3~26Q2","pbr":3.08,"psr":6,"evEbitda":17.18,"ev":212309148624,"fcff":10686587678,"fcffYield":0.0503,"roe":0.1515,"revenueGrowth":{"y1":0.12,"y3":0.0759,"y5":0.1093},"operatingIncomeGrowth":{"y1":0.3942,"y3":0.2065,"y5":0.1939},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.996Z"},"price":{"high52w":32900,"low52w":8210,"fromHigh":-0.4337,"returns":[{"label":"1개월","value":0.1264},{"label":"3개월","value":-0.2751},{"label":"6개월","value":-0.1107},{"label":"1년","value":1.1638},{"label":"3년","value":1.6092},{"label":"5년","value":1.07}]},"dividends":[{"fiscalYear":2025,"dps":260,"yieldPct":2.82,"payoutPct":29.53},{"fiscalYear":2024,"dps":220,"yieldPct":2.76,"payoutPct":61.18},{"fiscalYear":2023,"dps":180,"yieldPct":2.73,"payoutPct":26.5},{"fiscalYear":2022,"dps":180,"yieldPct":2.71,"payoutPct":26},{"fiscalYear":2021,"dps":130,"yieldPct":1.22,"payoutPct":28},{"fiscalYear":2020,"dps":100,"yieldPct":1.12,"payoutPct":25},{"fiscalYear":2019,"dps":70,"yieldPct":1.89,"payoutPct":27},{"fiscalYear":2018,"dps":50,"yieldPct":1.51,"payoutPct":31}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":11426061577,"operatingIncome":1793225083,"netIncome":1615398129,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":1985044937,"capex":null,"totalAssets":49457049520,"totalLiabilities":18170993563,"totalEquity":31286055957,"cash":2788003734,"totalDebt":13173048344},{"fiscalYear":2019,"statement":"연결","revenue":21104946449,"operatingIncome":2758260551,"netIncome":2409088731,"controllingNetIncome":2885504519,"ebitda":null,"fcff":null,"cfo":4258728191,"capex":null,"totalAssets":54228817571,"totalLiabilities":20049089176,"totalEquity":34179728395,"cash":3673198888,"totalDebt":7533769219},{"fiscalYear":2020,"statement":"별도","revenue":21071977417,"operatingIncome":4396750993,"netIncome":4676391335,"controllingNetIncome":4821242859,"ebitda":5657066356,"fcff":4902885946,"cfo":5494118436,"capex":804022259,"totalAssets":61767031653,"totalLiabilities":12397342530,"totalEquity":49369689123,"cash":16344540199,"totalDebt":6450700000},{"fiscalYear":2021,"statement":"연결","revenue":25524250434,"operatingIncome":5110121355,"netIncome":5468769602,"controllingNetIncome":5468769602,"ebitda":5207767701,"fcff":3160398891,"cfo":6595311525,"capex":3569305289,"totalAssets":95093704794,"totalLiabilities":44472046529,"totalEquity":50621658265,"cash":12976151417,"totalDebt":31774062568},{"fiscalYear":2022,"statement":"연결","revenue":28422917679,"operatingIncome":6072307916,"netIncome":7944169868,"controllingNetIncome":7944728407,"ebitda":6306853423,"fcff":6946311466,"cfo":6955359509,"capex":653697450,"totalAssets":98534700541,"totalLiabilities":42427474057,"totalEquity":56107226484,"cash":9111329388,"totalDebt":23361500000},{"fiscalYear":2023,"statement":"연결","revenue":29582881176,"operatingIncome":6069159870,"netIncome":7710482576,"controllingNetIncome":7758294714,"ebitda":7449984498,"fcff":6682347399,"cfo":6657625494,"capex":573320990,"totalAssets":93953138604,"totalLiabilities":34942735132,"totalEquity":59010403472,"cash":8020708916,"totalDebt":22816900000},{"fiscalYear":2024,"statement":"연결","revenue":31607660607,"operatingIncome":7648239115,"netIncome":4102762417,"controllingNetIncome":4066534627,"ebitda":9032185071,"fcff":6574616871,"cfo":6571186764,"capex":461300000,"totalAssets":85056694363,"totalLiabilities":23256126616,"totalEquity":61800567747,"cash":5210975143,"totalDebt":15272300000},{"fiscalYear":2025,"statement":"연결","revenue":35401545538,"operatingIncome":10663123187,"netIncome":10045577451,"controllingNetIncome":9885961345,"ebitda":12360611267,"fcff":10686587678,"cfo":10746501650,"capex":441929800,"totalAssets":88472449505,"totalLiabilities":19536348111,"totalEquity":68936101394,"cash":10265336536,"totalDebt":10000000000}],"quarterly":[{"stockCode":"064850","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8408192575,"operatingIncome":2685239545,"netIncome":2580269232,"prevYearRevenue":7993801067,"prevYearOperatingIncome":1988591584,"prevYearNetIncome":862527619,"source":"11014","updatedAt":"2026-08-26T22:24:40.589Z"},{"stockCode":"064850","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9506634805,"operatingIncome":3824677580,"netIncome":2523518007,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:40.592Z"},{"stockCode":"064850","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11513538053,"operatingIncome":4681211763,"netIncome":4846744411,"prevYearRevenue":9886636958,"prevYearOperatingIncome":2090251181,"prevYearNetIncome":1681675757,"source":"11013","updatedAt":"2026-08-26T22:24:40.051Z"},{"stockCode":"064850","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14920954801,"operatingIncome":7862713713,"netIncome":6163555032,"prevYearRevenue":7600081200,"prevYearOperatingIncome":2062954881,"prevYearNetIncome":3260114455,"source":"11012","updatedAt":"2026-08-26T22:24:40.283Z"}]}