{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/072870","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":"072870","name":"메가스터디","market":"KOSDAQ","sector":"서적, 잡지 및 기타 인쇄물 출판업","lastPrice":13190,"marketCap":157237449210,"sharesOutstanding":11920959,"asOf":"2026-09-26T15:09:35.410Z"},"valuation":{"fiscalYear":2025,"per":5.76,"perTtm":4.79,"ttmPeriod":"25Q3~26Q2","pbr":0.47,"psr":1.24,"evEbitda":6,"ev":152972757364,"fcff":32654966513,"fcffYield":0.2135,"roe":0.0836,"revenueGrowth":{"y1":-0.052,"y3":0.0153,"y5":-0.0087},"operatingIncomeGrowth":{"y1":-0.1361,"y3":0.1902,"y5":0.1358},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.844Z"},"price":{"high52w":13680,"low52w":10730,"fromHigh":-0.0358,"returns":[{"label":"1개월","value":-0.0105},{"label":"3개월","value":0.0594},{"label":"6개월","value":0.1131},{"label":"1년","value":0.1756},{"label":"3년","value":0.255},{"label":"5년","value":-0.0301}]},"dividends":[{"fiscalYear":2025,"dps":1320,"yieldPct":11.5,"payoutPct":51.1},{"fiscalYear":2024,"dps":800,"yieldPct":6.9,"payoutPct":50.9},{"fiscalYear":2023,"dps":850,"yieldPct":7.3,"payoutPct":47.8},{"fiscalYear":2022,"dps":1050,"yieldPct":9.1,"payoutPct":69.1},{"fiscalYear":2021,"dps":600,"yieldPct":4.2,"payoutPct":27.9},{"fiscalYear":2020,"dps":600,"yieldPct":5.2,"payoutPct":33.6},{"fiscalYear":2019,"dps":450,"yieldPct":3.8,"payoutPct":42.1},{"fiscalYear":2018,"dps":400,"yieldPct":4,"payoutPct":20.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":134558059949,"operatingIncome":6345838442,"netIncome":23807745520,"controllingNetIncome":22710308139,"ebitda":14369762496,"fcff":8771051091,"cfo":23103823178,"capex":14403494451,"totalAssets":366307609499,"totalLiabilities":74999120429,"totalEquity":291308489070,"cash":67965321894,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":140193511461,"operatingIncome":2310618399,"netIncome":11417830268,"controllingNetIncome":12677899917,"ebitda":16788846355,"fcff":12532110042,"cfo":16611052772,"capex":4330453510,"totalAssets":379554212134,"totalLiabilities":81928313298,"totalEquity":297625898836,"cash":61596714429,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":132954109369,"operatingIncome":10867486346,"netIncome":22399945981,"controllingNetIncome":21177666026,"ebitda":28816782669,"fcff":18465662857,"cfo":23624198043,"capex":5519390589,"totalAssets":402799621907,"totalLiabilities":87652424584,"totalEquity":315147197323,"cash":107062671626,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":133624054633,"operatingIncome":15896886462,"netIncome":29801075767,"controllingNetIncome":25438815931,"ebitda":24691713973,"fcff":26949900487,"cfo":30065838687,"capex":3548935838,"totalAssets":420367957626,"totalLiabilities":87216810157,"totalEquity":333151147469,"cash":113901306511,"totalDebt":20000000},{"fiscalYear":2022,"statement":"연결","revenue":121600615468,"operatingIncome":12185701430,"netIncome":20472831472,"controllingNetIncome":19061453597,"ebitda":18796605751,"fcff":432690198,"cfo":3308208556,"capex":3386255717,"totalAssets":403782222335,"totalLiabilities":63248274790,"totalEquity":340533947545,"cash":116996880443,"totalDebt":20000000},{"fiscalYear":2023,"statement":"연결","revenue":107784882028,"operatingIncome":10359518258,"netIncome":20285736626,"controllingNetIncome":21672254447,"ebitda":null,"fcff":5441099182,"cfo":15271185977,"capex":10927168469,"totalAssets":492575322035,"totalLiabilities":144584044352,"totalEquity":347991277683,"cash":67447059709,"totalDebt":20000000000},{"fiscalYear":2024,"statement":"연결","revenue":134264064370,"operatingIncome":23779823063,"netIncome":18846917500,"controllingNetIncome":16105584169,"ebitda":27774825603,"fcff":41512373401,"cfo":40113725065,"capex":2226821927,"totalAssets":538720971613,"totalLiabilities":182959887481,"totalEquity":355761084132,"cash":73929152271,"totalDebt":20000000000},{"fiscalYear":2025,"statement":"연결","revenue":127284905272,"operatingIncome":20542668813,"netIncome":29483242953,"controllingNetIncome":27300102062,"ebitda":25487263229,"fcff":32654966513,"cfo":34217653541,"capex":3852554116,"totalAssets":547173192730,"totalLiabilities":173995637596,"totalEquity":373177555134,"cash":71153543015,"totalDebt":66888851169}],"quarterly":[{"stockCode":"072870","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":34299330274,"operatingIncome":6981177388,"netIncome":11297925436,"prevYearRevenue":36385199274,"prevYearOperatingIncome":7551338985,"prevYearNetIncome":8103342786,"source":"11014","updatedAt":"2026-08-26T22:25:19.387Z"},{"stockCode":"072870","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":28270844830,"operatingIncome":3082868679,"netIncome":5250159709,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:19.389Z"},{"stockCode":"072870","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27567865731,"operatingIncome":1530993342,"netIncome":5751496396,"prevYearRevenue":28807828799,"prevYearOperatingIncome":1666308188,"prevYearNetIncome":2954274190,"source":"11013","updatedAt":"2026-08-26T22:25:18.880Z"},{"stockCode":"072870","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":33685006539,"operatingIncome":7366926106,"netIncome":10500226221,"prevYearRevenue":35906901369,"prevYearOperatingIncome":8812314558,"prevYearNetIncome":9980883618,"source":"11012","updatedAt":"2026-08-26T22:25:19.139Z"}]}