{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/067160","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":"067160","name":"SOOP","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":36400,"marketCap":418409518800,"sharesOutstanding":11494767,"asOf":"2026-09-26T15:09:35.403Z"},"valuation":{"fiscalYear":2025,"per":4.11,"perTtm":4.7,"ttmPeriod":"25Q3~26Q2","pbr":0.9,"psr":0.9,"evEbitda":null,"ev":297478898937,"fcff":100620062563,"fcffYield":0.3382,"roe":0.2408,"revenueGrowth":{"y1":0.1292,"y3":0.173,"y5":0.1906},"operatingIncomeGrowth":{"y1":0.0999,"y3":0.1484,"y5":0.1988},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.834Z"},"price":{"high52w":75400,"low52w":36400,"fromHigh":-0.5172,"returns":[{"label":"1개월","value":-0.0496},{"label":"3개월","value":-0.213},{"label":"6개월","value":-0.4052},{"label":"1년","value":-0.5147},{"label":"3년","value":-0.5672},{"label":"5년","value":-0.7589}]},"dividends":[{"fiscalYear":2025,"dps":3380,"yieldPct":5,"payoutPct":35.3},{"fiscalYear":2024,"dps":1500,"yieldPct":1.6,"payoutPct":15.8},{"fiscalYear":2023,"dps":850,"yieldPct":1.1,"payoutPct":12.2},{"fiscalYear":2022,"dps":730,"yieldPct":1,"payoutPct":13.3},{"fiscalYear":2021,"dps":730,"yieldPct":0.4,"payoutPct":11.3},{"fiscalYear":2020,"dps":650,"yieldPct":1.1,"payoutPct":19.3},{"fiscalYear":2019,"dps":550,"yieldPct":0.79,"payoutPct":17.5},{"fiscalYear":2018,"dps":470,"yieldPct":1.17,"payoutPct":23.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":126627785921,"operatingIncome":27123250393,"netIncome":21334754344,"controllingNetIncome":21562866325,"ebitda":31144477201,"fcff":25032395529,"cfo":38754013491,"capex":13727549326,"totalAssets":157544019482,"totalLiabilities":64650995009,"totalEquity":92893024473,"cash":35720958925,"totalDebt":1093000000},{"fiscalYear":2019,"statement":"연결","revenue":167656442900,"operatingIncome":36725813163,"netIncome":34160385821,"controllingNetIncome":34371002514,"ebitda":47442980339,"fcff":47581668933,"cfo":60835842940,"capex":13376395851,"totalAssets":228549555437,"totalLiabilities":106760702207,"totalEquity":121788853230,"cash":27335697902,"totalDebt":18117035375},{"fiscalYear":2020,"statement":"연결","revenue":195028225439,"operatingIncome":50413528348,"netIncome":36260333991,"controllingNetIncome":38185851758,"ebitda":55756894072,"fcff":49187555164,"cfo":72316360603,"capex":23166033744,"totalAssets":292037611328,"totalLiabilities":144478287914,"totalEquity":147559323414,"cash":66012081825,"totalDebt":16598661922},{"fiscalYear":2021,"statement":"연결","revenue":260479480423,"operatingIncome":88822009755,"netIncome":70868748330,"controllingNetIncome":71091356766,"ebitda":105430142750,"fcff":120196961002,"cfo":133463743907,"capex":13300539492,"totalAssets":408149760647,"totalLiabilities":198723010089,"totalEquity":209426750558,"cash":75103091970,"totalDebt":15113960712},{"fiscalYear":2022,"statement":"연결","revenue":289087250014,"operatingIncome":82418820782,"netIncome":59513056225,"controllingNetIncome":59741392272,"ebitda":97936604154,"fcff":86185761339,"cfo":100910110641,"capex":15302121935,"totalAssets":465125470787,"totalLiabilities":223950840265,"totalEquity":241174630522,"cash":76594653138,"totalDebt":7319359856},{"fiscalYear":2023,"statement":"연결","revenue":344016008889,"operatingIncome":90309374651,"netIncome":74623795681,"controllingNetIncome":74592573405,"ebitda":94319530251,"fcff":110495618143,"cfo":119711252945,"capex":9357543319,"totalAssets":578068356015,"totalLiabilities":284722352753,"totalEquity":293346003262,"cash":136289810003,"totalDebt":12677962439},{"fiscalYear":2024,"statement":"연결","revenue":413178446964,"operatingIncome":113506476450,"netIncome":102423309023,"controllingNetIncome":101212262918,"ebitda":129708655393,"fcff":143169825801,"cfo":157459816632,"capex":14659870290,"totalAssets":715724798333,"totalLiabilities":333300172487,"totalEquity":382424625846,"cash":224032646581,"totalDebt":15581346342},{"fiscalYear":2025,"statement":"연결","revenue":466570266082,"operatingIncome":124840445238,"netIncome":103744269375,"controllingNetIncome":101839339717,"ebitda":null,"fcff":100620062563,"cfo":121415447009,"capex":20995017656,"totalAssets":884795265717,"totalLiabilities":381621684798,"totalEquity":503173580919,"cash":134011835737,"totalDebt":13081215874}],"quarterly":[{"stockCode":"067160","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":125861860386,"operatingIncome":36257141492,"netIncome":29392468685,"prevYearRevenue":105608462294,"prevYearOperatingIncome":23867769158,"prevYearNetIncome":24020531262,"source":"11014","updatedAt":"2026-08-26T22:21:57.792Z"},{"stockCode":"067160","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":116172849199,"operatingIncome":30625432786,"netIncome":28426588741,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:57.793Z"},{"stockCode":"067160","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":106017902692,"operatingIncome":21221271018,"netIncome":22480835370,"prevYearRevenue":107652122421,"prevYearOperatingIncome":27944065797,"prevYearNetIncome":23408663102,"source":"11013","updatedAt":"2026-08-26T22:21:57.263Z"},{"stockCode":"067160","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":103839406376,"operatingIncome":12628282103,"netIncome":8748519693,"prevYearRevenue":116883434076,"prevYearOperatingIncome":30013805163,"prevYearNetIncome":22516548847,"source":"11012","updatedAt":"2026-08-26T22:21:57.546Z"}]}