{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/067280","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":"067280","name":"멀티캠퍼스","market":"KOSDAQ","sector":"기타 교육기관","lastPrice":25350,"marketCap":150243847650,"sharesOutstanding":5926779,"asOf":"2026-09-26T15:09:35.403Z"},"valuation":{"fiscalYear":2025,"per":5.74,"perTtm":6.44,"ttmPeriod":"25Q3~26Q2","pbr":0.65,"psr":0.45,"evEbitda":4.17,"ev":166148312929,"fcff":41585381412,"fcffYield":0.2503,"roe":0.1172,"revenueGrowth":{"y1":-0.0621,"y3":-0.0255,"y5":0.0493},"operatingIncomeGrowth":{"y1":-0.1808,"y3":-0.0806,"y5":0.1837},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.759Z"},"price":{"high52w":33400,"low52w":22250,"fromHigh":-0.241,"returns":[{"label":"1개월","value":0.0696},{"label":"3개월","value":0.1393},{"label":"6개월","value":-0.093},{"label":"1년","value":-0.2248},{"label":"3년","value":-0.1991},{"label":"5년","value":-0.3139}]},"dividends":[{"fiscalYear":2025,"dps":1350,"yieldPct":4.1,"payoutPct":30.6},{"fiscalYear":2024,"dps":2100,"yieldPct":7,"payoutPct":40.1},{"fiscalYear":2023,"dps":1600,"yieldPct":4.8,"payoutPct":30.1},{"fiscalYear":2022,"dps":800,"yieldPct":2.3,"payoutPct":15.7},{"fiscalYear":2021,"dps":600,"yieldPct":1.3,"payoutPct":17.4},{"fiscalYear":2020,"dps":500,"yieldPct":1.5,"payoutPct":29.7},{"fiscalYear":2019,"dps":600,"yieldPct":1.8,"payoutPct":19},{"fiscalYear":2018,"dps":500,"yieldPct":1.1,"payoutPct":17}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":240025980427,"operatingIncome":21830440301,"netIncome":17552174648,"controllingNetIncome":17353172062,"ebitda":24970469669,"fcff":332119819,"cfo":11572085510,"capex":11239965691,"totalAssets":143682540551,"totalLiabilities":46307821556,"totalEquity":97374718995,"cash":14547497103,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":288001021843,"operatingIncome":24178088094,"netIncome":18906590196,"controllingNetIncome":18625040941,"ebitda":36131895296,"fcff":-1079069970,"cfo":24359579324,"capex":25438649294,"totalAssets":204059370325,"totalLiabilities":91822206323,"totalEquity":112237164002,"cash":10868308753,"totalDebt":9337908702},{"fiscalYear":2020,"statement":"연결","revenue":260018565092,"operatingIncome":13721745668,"netIncome":9947438181,"controllingNetIncome":9962184865,"ebitda":22928441297,"fcff":21425008776,"cfo":27712073448,"capex":6287064672,"totalAssets":193275586655,"totalLiabilities":73081855912,"totalEquity":120193730743,"cash":22619454722,"totalDebt":8371157069},{"fiscalYear":2021,"statement":"연결","revenue":308281591459,"operatingIncome":26467125558,"netIncome":20556266648,"controllingNetIncome":20379818133,"ebitda":34639430950,"fcff":41682554330,"cfo":46134280844,"capex":4451726514,"totalAssets":256982926231,"totalLiabilities":117016269803,"totalEquity":139966656428,"cash":28339878383,"totalDebt":10288561742},{"fiscalYear":2022,"statement":"연결","revenue":357486847902,"operatingIncome":41042292163,"netIncome":30539661944,"controllingNetIncome":30259194099,"ebitda":48604494852,"fcff":48216636605,"cfo":50966629316,"capex":2749992711,"totalAssets":291749666767,"totalLiabilities":119379682772,"totalEquity":172369983995,"cash":34267163102,"totalDebt":9224700051},{"fiscalYear":2023,"statement":"연결","revenue":358598251427,"operatingIncome":40285830663,"netIncome":31940210131,"controllingNetIncome":31507268865,"ebitda":48737814155,"fcff":57964968571,"cfo":59366875794,"capex":2591554128,"totalAssets":311785247761,"totalLiabilities":114400645171,"totalEquity":197384602590,"cash":33462842230,"totalDebt":11167530379},{"fiscalYear":2024,"statement":"연결","revenue":352739509730,"operatingIncome":38928839417,"netIncome":31513316891,"controllingNetIncome":31065766111,"ebitda":46663656023,"fcff":35736164482,"cfo":46478325134,"capex":11740512107,"totalAssets":320717498956,"totalLiabilities":99690002918,"totalEquity":221027496038,"cash":22783067690,"totalDebt":11449440183},{"fiscalYear":2025,"statement":"연결","revenue":330827395521,"operatingIncome":31891937098,"netIncome":26384397732,"controllingNetIncome":26181143662,"ebitda":39845886950,"fcff":41585381412,"cfo":43552902405,"capex":2796074428,"totalAssets":322041329518,"totalLiabilities":86699229810,"totalEquity":235342099708,"cash":10270891471,"totalDebt":26175356750}],"quarterly":[{"stockCode":"067280","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":84863092947,"operatingIncome":7992111069,"netIncome":6832071913,"prevYearRevenue":91058955164,"prevYearOperatingIncome":9885793896,"prevYearNetIncome":8249254283,"source":"11014","updatedAt":"2026-08-26T22:25:50.548Z"},{"stockCode":"067280","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":85173268804,"operatingIncome":10404867878,"netIncome":8051395017,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:50.551Z"},{"stockCode":"067280","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":80685700556,"operatingIncome":638362100,"netIncome":1583633424,"prevYearRevenue":75918093527,"prevYearOperatingIncome":4700316971,"prevYearNetIncome":4388278814,"source":"11013","updatedAt":"2026-08-26T22:25:50.031Z"},{"stockCode":"067280","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":87637655694,"operatingIncome":8808922174,"netIncome":6864178897,"prevYearRevenue":84872940243,"prevYearOperatingIncome":8794641180,"prevYearNetIncome":7112651988,"source":"11012","updatedAt":"2026-08-26T22:25:50.302Z"}]}