{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/067730","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":"067730","name":"로지시스","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":2200,"marketCap":21282628400,"sharesOutstanding":9673922,"asOf":"2026-09-26T15:09:35.404Z"},"valuation":{"fiscalYear":2025,"per":6.44,"perTtm":5.76,"ttmPeriod":"25Q3~26Q2","pbr":1.01,"psr":0.44,"evEbitda":3.91,"ev":13656160465,"fcff":4484841289,"fcffYield":0.3284,"roe":0.1663,"revenueGrowth":{"y1":0.1326,"y3":0.1393,"y5":0.0812},"operatingIncomeGrowth":{"y1":0.2063,"y3":1.7628,"y5":0.4787},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.560Z"},"price":{"high52w":4115,"low52w":1949,"fromHigh":-0.4654,"returns":[{"label":"1개월","value":-0.009},{"label":"3개월","value":0.1288},{"label":"6개월","value":-0.1571},{"label":"1년","value":-0.2617},{"label":"3년","value":-0.2751},{"label":"5년","value":-0.715}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":5.4,"payoutPct":43.9},{"fiscalYear":2024,"dps":0,"yieldPct":4.3,"payoutPct":48.1},{"fiscalYear":2023,"dps":0,"yieldPct":1.7,"payoutPct":112.5},{"fiscalYear":2022,"dps":60,"yieldPct":1.5,"payoutPct":284},{"fiscalYear":2021,"dps":150,"yieldPct":2.4,"payoutPct":70.1},{"fiscalYear":2020,"dps":100,"yieldPct":2.2,"payoutPct":201.3},{"fiscalYear":2019,"dps":60,"yieldPct":1.7,"payoutPct":-56.3},{"fiscalYear":2018,"dps":100,"yieldPct":3.5,"payoutPct":125.9}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":40026290439,"operatingIncome":724995579,"netIncome":741696321,"controllingNetIncome":null,"ebitda":953103996,"fcff":3832616532,"cfo":4237207902,"capex":404591370,"totalAssets":25946300734,"totalLiabilities":9166854170,"totalEquity":16779446564,"cash":12322354661,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":33448152778,"operatingIncome":435803913,"netIncome":-994710909,"controllingNetIncome":null,"ebitda":760538869,"fcff":-2444867246,"cfo":-2220683586,"capex":224183660,"totalAssets":24235177537,"totalLiabilities":8581470857,"totalEquity":15653706680,"cash":7352906675,"totalDebt":907207830},{"fiscalYear":2020,"statement":"별도","revenue":32853346730,"operatingIncome":407998517,"netIncome":463945595,"controllingNetIncome":null,"ebitda":714531077,"fcff":863493647,"cfo":946628403,"capex":83134756,"totalAssets":23973008199,"totalLiabilities":7607962379,"totalEquity":16365045820,"cash":11334220305,"totalDebt":830199808},{"fiscalYear":2021,"statement":"별도","revenue":34193506217,"operatingIncome":1052928913,"netIncome":2068744164,"controllingNetIncome":null,"ebitda":1058852412,"fcff":2799664861,"cfo":3390490489,"capex":590825628,"totalAssets":26248059346,"totalLiabilities":7460621975,"totalEquity":18787437371,"cash":10717860156,"totalDebt":1924701055},{"fiscalYear":2022,"statement":"별도","revenue":32820905268,"operatingIncome":136780736,"netIncome":204379127,"controllingNetIncome":null,"ebitda":740464774,"fcff":-1425614665,"cfo":-280706744,"capex":1144907921,"totalAssets":24087435463,"totalLiabilities":7019709179,"totalEquity":17067726284,"cash":7102158072,"totalDebt":1819705512},{"fiscalYear":2023,"statement":"별도","revenue":36454449393,"operatingIncome":545439693,"netIncome":516014131,"controllingNetIncome":null,"ebitda":1109385672,"fcff":1959273728,"cfo":2872810020,"capex":913536292,"totalAssets":24679710436,"totalLiabilities":7657247528,"totalEquity":17022462908,"cash":7545743421,"totalDebt":1774367130},{"fiscalYear":2024,"statement":"별도","revenue":42857277220,"operatingIncome":2391160785,"netIncome":2413455525,"controllingNetIncome":null,"ebitda":2775892952,"fcff":4811844473,"cfo":5189505997,"capex":377661524,"totalAssets":28972433530,"totalLiabilities":10242919926,"totalEquity":18729513604,"cash":11655173934,"totalDebt":1807403931},{"fiscalYear":2025,"statement":"별도","revenue":48541050274,"operatingIncome":2884427722,"netIncome":3304917079,"controllingNetIncome":null,"ebitda":3493199119,"fcff":4484841289,"cfo":4855487073,"capex":370645784,"totalAssets":29868025186,"totalLiabilities":8847312049,"totalEquity":21020713137,"cash":9762938993,"totalDebt":2136471058}],"quarterly":[{"stockCode":"067730","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":12478607323,"operatingIncome":859801092,"netIncome":721159360,"prevYearRevenue":10881441528,"prevYearOperatingIncome":771507700,"prevYearNetIncome":622318771,"source":"11014","updatedAt":"2026-08-26T22:34:37.223Z"},{"stockCode":"067730","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":12000803543,"operatingIncome":103432957,"netIncome":923988484,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:37.227Z"},{"stockCode":"067730","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":11477583551,"operatingIncome":1056791660,"netIncome":1039499010,"prevYearRevenue":12419232774,"prevYearOperatingIncome":1088234140,"prevYearNetIncome":964447431,"source":"11013","updatedAt":"2026-08-26T22:34:36.692Z"},{"stockCode":"067730","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":12144260834,"operatingIncome":783586698,"netIncome":1007271657,"prevYearRevenue":11642406634,"prevYearOperatingIncome":832959533,"prevYearNetIncome":695321804,"source":"11012","updatedAt":"2026-08-26T22:34:36.948Z"}]}