{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/067920","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":"067920","name":"이글루","market":"KOSDAQ","sector":"기타 정보 서비스업","lastPrice":5800,"marketCap":63777490200,"sharesOutstanding":10996119,"asOf":"2026-09-26T15:09:35.405Z"},"valuation":{"fiscalYear":2025,"per":17.57,"perTtm":25.61,"ttmPeriod":"25Q3~26Q2","pbr":0.87,"psr":0.45,"evEbitda":1.11,"ev":21146239007,"fcff":449543495,"fcffYield":0.0213,"roe":0.047,"revenueGrowth":{"y1":0.2881,"y3":0.1162,"y5":0.1188},"operatingIncomeGrowth":{"y1":1.6382,"y3":0.2598,"y5":0.2678},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.620Z"},"price":{"high52w":8070,"low52w":4650,"fromHigh":-0.2813,"returns":[{"label":"1개월","value":0.0781},{"label":"3개월","value":0.2473},{"label":"6개월","value":-0.0317},{"label":"1년","value":0.0488},{"label":"3년","value":-0.0445},{"label":"5년","value":-0.2022}]},"dividends":[{"fiscalYear":2025,"dps":210,"yieldPct":3.9,"payoutPct":58.7},{"fiscalYear":2024,"dps":180,"yieldPct":3.4,"payoutPct":30.2},{"fiscalYear":2023,"dps":180,"yieldPct":2.9,"payoutPct":25.8},{"fiscalYear":2022,"dps":180,"yieldPct":3.2,"payoutPct":24.8},{"fiscalYear":2021,"dps":160,"yieldPct":2.3,"payoutPct":22.1},{"fiscalYear":2020,"dps":160,"yieldPct":3.4,"payoutPct":29.8},{"fiscalYear":2019,"dps":140,"yieldPct":3.2,"payoutPct":68.7},{"fiscalYear":2018,"dps":140,"yieldPct":3.1,"payoutPct":15.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":64678925384,"operatingIncome":2979122019,"netIncome":8821860947,"controllingNetIncome":8701778081,"ebitda":3833924107,"fcff":2369300363,"cfo":3558435994,"capex":1189135631,"totalAssets":56342517458,"totalLiabilities":7852441677,"totalEquity":48490075781,"cash":7378495678,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":75565878469,"operatingIncome":1691971406,"netIncome":1980544465,"controllingNetIncome":2055400884,"ebitda":3550985610,"fcff":7633178693,"cfo":8362723264,"capex":729544571,"totalAssets":59418053778,"totalLiabilities":10977993625,"totalEquity":48440060153,"cash":10729549045,"totalDebt":254989860},{"fiscalYear":2020,"statement":"연결","revenue":81727314643,"operatingIncome":4887245486,"netIncome":4935763295,"controllingNetIncome":4893313602,"ebitda":6719679029,"fcff":3245957263,"cfo":3862881619,"capex":616933883,"totalAssets":60743159674,"totalLiabilities":10703035889,"totalEquity":50040123785,"cash":9092034609,"totalDebt":2198708950},{"fiscalYear":2021,"statement":"연결","revenue":92044388917,"operatingIncome":5664304116,"netIncome":7524515946,"controllingNetIncome":null,"ebitda":7729060864,"fcff":9836371356,"cfo":12304152708,"capex":2482786341,"totalAssets":87520365465,"totalLiabilities":22872779980,"totalEquity":64647585485,"cash":22181702663,"totalDebt":8014608961},{"fiscalYear":2022,"statement":"연결","revenue":103006024592,"operatingIncome":8007600293,"netIncome":7555317308,"controllingNetIncome":null,"ebitda":10377432568,"fcff":8504256715,"cfo":10599780450,"capex":2179940560,"totalAssets":91031843657,"totalLiabilities":20303454856,"totalEquity":70728388801,"cash":24520184818,"totalDebt":3242406661},{"fiscalYear":2023,"statement":"연결","revenue":106955419497,"operatingIncome":5716998998,"netIncome":7277688440,"controllingNetIncome":null,"ebitda":8258570986,"fcff":4931298442,"cfo":6148248826,"capex":1299364887,"totalAssets":94442804639,"totalLiabilities":18072860450,"totalEquity":76369944189,"cash":15628753258,"totalDebt":2810349114},{"fiscalYear":2024,"statement":"연결","revenue":111217234533,"operatingIncome":6068314076,"netIncome":6239692822,"controllingNetIncome":null,"ebitda":7700036181,"fcff":4461240275,"cfo":4892122733,"capex":466517739,"totalAssets":96722702743,"totalLiabilities":15938665712,"totalEquity":80784037031,"cash":12263046647,"totalDebt":1736161215},{"fiscalYear":2025,"statement":"연결","revenue":143257199274,"operatingIncome":16009426307,"netIncome":3629261620,"controllingNetIncome":null,"ebitda":19067169367,"fcff":449543495,"cfo":18515077663,"capex":18170439452,"totalAssets":182254835932,"totalLiabilities":40703811271,"totalEquity":141551024661,"cash":51494319817,"totalDebt":8863068624}],"quarterly":[{"stockCode":"067920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":26798366064,"operatingIncome":1426369777,"netIncome":1415298353,"prevYearRevenue":23469911609,"prevYearOperatingIncome":1415473654,"prevYearNetIncome":1862070542,"source":"11014","updatedAt":"2026-08-26T22:30:19.524Z"},{"stockCode":"067920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":67229522839,"operatingIncome":14833601636,"netIncome":1994950097,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:19.528Z"},{"stockCode":"067920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":38939910548,"operatingIncome":-3182623401,"netIncome":-2560825986,"prevYearRevenue":23486670543,"prevYearOperatingIncome":-899005541,"prevYearNetIncome":-887741615,"source":"11013","updatedAt":"2026-08-26T22:30:18.981Z"},{"stockCode":"067920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":45896625050,"operatingIncome":28470553,"netIncome":1641149488,"prevYearRevenue":25742639828,"prevYearOperatingIncome":648460435,"prevYearNetIncome":1106754785,"source":"11012","updatedAt":"2026-08-26T22:30:19.267Z"}]}