{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/072130","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":"072130","name":"유엔젤","market":"KOSPI","sector":"자료처리, 호스팅, 포털 및 기타 인터넷 정보매개 서비스업","lastPrice":4795,"marketCap":60874701930,"sharesOutstanding":12695454,"asOf":"2026-09-26T15:09:35.410Z"},"valuation":{"fiscalYear":2025,"per":13.95,"perTtm":9.39,"ttmPeriod":"25Q3~26Q2","pbr":0.96,"psr":0.99,"evEbitda":12.26,"ev":56856098443,"fcff":11412409290,"fcffYield":0.2007,"roe":0.0707,"revenueGrowth":{"y1":0.1606,"y3":0.2702,"y5":0.1787},"operatingIncomeGrowth":{"y1":3.3363,"y3":0.5931,"y5":0.2331},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.298Z"},"price":{"high52w":6220,"low52w":4205,"fromHigh":-0.2291,"returns":[{"label":"1개월","value":-0.0224},{"label":"3개월","value":-0.1021},{"label":"6개월","value":-0.0953},{"label":"1년","value":-0.1037},{"label":"3년","value":0.4165},{"label":"5년","value":-0.041}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":2,"payoutPct":28.3},{"fiscalYear":2024,"dps":70,"yieldPct":1.1,"payoutPct":23.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":33517791307,"operatingIncome":3011902568,"netIncome":1838799350,"controllingNetIncome":1786489609,"ebitda":3538673861,"fcff":1818026292,"cfo":3091709478,"capex":1411761650,"totalAssets":51154129834,"totalLiabilities":10200148980,"totalEquity":40953980854,"cash":18638114615,"totalDebt":3011708237},{"fiscalYear":2019,"statement":"연결","revenue":26557494177,"operatingIncome":-2346573632,"netIncome":-5148664994,"controllingNetIncome":-4976416838,"ebitda":-1281488880,"fcff":-7772525942,"cfo":-7406097375,"capex":456076524,"totalAssets":46198028277,"totalLiabilities":10751209134,"totalEquity":35446819143,"cash":7815990068,"totalDebt":4100000000},{"fiscalYear":2020,"statement":"연결","revenue":27063345089,"operatingIncome":1199379872,"netIncome":-1156567553,"controllingNetIncome":-606484338,"ebitda":2213757397,"fcff":5863903737,"cfo":6046535986,"capex":254774433,"totalAssets":48567846707,"totalLiabilities":13146431420,"totalEquity":35421415287,"cash":13857157065,"totalDebt":4100000000},{"fiscalYear":2021,"statement":"연결","revenue":29681809011,"operatingIncome":3147724544,"netIncome":14606475501,"controllingNetIncome":14680581717,"ebitda":4082768582,"fcff":1531525856,"cfo":2138911942,"capex":699397064,"totalAssets":61716673610,"totalLiabilities":9512538390,"totalEquity":52204135220,"cash":9326254029,"totalDebt":3000000000},{"fiscalYear":2022,"statement":"연결","revenue":30044902862,"operatingIncome":845798193,"netIncome":2207360787,"controllingNetIncome":2206744512,"ebitda":2214292575,"fcff":-4002600813,"cfo":-2445676002,"capex":1589112182,"totalAssets":61023631583,"totalLiabilities":7242894540,"totalEquity":53780737043,"cash":8291986818,"totalDebt":1000000000},{"fiscalYear":2023,"statement":"연결","revenue":36639038647,"operatingIncome":-1777259096,"netIncome":1436086547,"controllingNetIncome":1437715755,"ebitda":4888446,"fcff":-1007446707,"cfo":1162742654,"capex":2170189361,"totalAssets":62948969391,"totalLiabilities":8118758110,"totalEquity":54830211281,"cash":9475708615,"totalDebt":1916990725},{"fiscalYear":2024,"statement":"연결","revenue":53045913656,"operatingIncome":788654456,"netIncome":3647038763,"controllingNetIncome":3655096743,"ebitda":2043164606,"fcff":-2535511360,"cfo":-1861173878,"capex":726539305,"totalAssets":71306113634,"totalLiabilities":11193119981,"totalEquity":60112993653,"cash":12223458029,"totalDebt":3731824500},{"fiscalYear":2025,"statement":"연결","revenue":61566608489,"operatingIncome":3419832610,"netIncome":4365449120,"controllingNetIncome":4362270014,"ebitda":4637803057,"fcff":11412409290,"cfo":11937374667,"capex":615720196,"totalAssets":77650240722,"totalLiabilities":14354491893,"totalEquity":63295748829,"cash":7988459941,"totalDebt":3969856454}],"quarterly":[{"stockCode":"072130","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":14474624884,"operatingIncome":1548073626,"netIncome":2452299126,"prevYearRevenue":11436259182,"prevYearOperatingIncome":711768391,"prevYearNetIncome":1101049404,"source":"11014","updatedAt":"2026-08-26T22:29:59.346Z"},{"stockCode":"072130","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14977865112,"operatingIncome":338979469,"netIncome":419375434,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:59.347Z"},{"stockCode":"072130","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17720796638,"operatingIncome":201649881,"netIncome":1718616191,"prevYearRevenue":17911550998,"prevYearOperatingIncome":698180218,"prevYearNetIncome":1516005269,"source":"11013","updatedAt":"2026-08-26T22:29:58.802Z"},{"stockCode":"072130","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":15194857968,"operatingIncome":1233968431,"netIncome":1893110837,"prevYearRevenue":14202567495,"prevYearOperatingIncome":834599297,"prevYearNetIncome":-22230709,"source":"11012","updatedAt":"2026-08-26T22:29:59.037Z"}]}