{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/079940","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":"079940","name":"가비아","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":41250,"marketCap":553603215000,"sharesOutstanding":13420684,"asOf":"2026-09-26T15:09:35.417Z"},"valuation":{"fiscalYear":2025,"per":35.05,"perTtm":14.21,"ttmPeriod":"25Q3~26Q2","pbr":3.13,"psr":1.65,"evEbitda":5.16,"ev":495988792744,"fcff":30257314230,"fcffYield":0.061,"roe":0.093,"revenueGrowth":{"y1":0.1886,"y3":0.1197,"y5":0.1471},"operatingIncomeGrowth":{"y1":0.1531,"y3":-0.0059,"y5":0.0724},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.802Z"},"price":{"high52w":47550,"low52w":25250,"fromHigh":-0.1325,"returns":[{"label":"1개월","value":-0.0944},{"label":"3개월","value":0.3983},{"label":"6개월","value":0.5363},{"label":"1년","value":0.4785},{"label":"3년","value":1.8646},{"label":"5년","value":2.0899}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.3,"payoutPct":8.3},{"fiscalYear":2024,"dps":80,"yieldPct":0.5,"payoutPct":7.1},{"fiscalYear":2023,"dps":80,"yieldPct":0.5,"payoutPct":6.5},{"fiscalYear":2022,"dps":70,"yieldPct":0.68,"payoutPct":4.25},{"fiscalYear":2021,"dps":70,"yieldPct":0.51,"payoutPct":7.88},{"fiscalYear":2020,"dps":60,"yieldPct":0.47,"payoutPct":6.46},{"fiscalYear":2019,"dps":40,"yieldPct":0.5,"payoutPct":4.9},{"fiscalYear":2018,"dps":30,"yieldPct":0.49,"payoutPct":5.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":128728437752,"operatingIncome":18188448866,"netIncome":15340647242,"controllingNetIncome":7455866892,"ebitda":25537905371,"fcff":11688632862,"cfo":21870330224,"capex":10423223725,"totalAssets":151440505028,"totalLiabilities":37253014866,"totalEquity":114187490161,"cash":30287387150,"totalDebt":11859600130},{"fiscalYear":2019,"statement":"연결","revenue":148306878215,"operatingIncome":23736595831,"netIncome":21102389638,"controllingNetIncome":10698691336,"ebitda":43905073975,"fcff":12434594550,"cfo":36950566943,"capex":24741377288,"totalAssets":199916131416,"totalLiabilities":64956992586,"totalEquity":134959138830,"cash":28753330488,"totalDebt":35151089518},{"fiscalYear":2020,"statement":"연결","revenue":169044955127,"operatingIncome":28545231683,"netIncome":23751738590,"controllingNetIncome":12111809112,"ebitda":48773815540,"fcff":5177378238,"cfo":50082909292,"capex":45255879321,"totalAssets":260025258540,"totalLiabilities":86821629130,"totalEquity":173203629410,"cash":51902961714,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":200442777990,"operatingIncome":33094800987,"netIncome":24998708890,"controllingNetIncome":11695914700,"ebitda":33631090333,"fcff":26343012925,"cfo":40918497641,"capex":14902023922,"totalAssets":302957884046,"totalLiabilities":98368306710,"totalEquity":204589577336,"cash":39157825254,"totalDebt":38403852180},{"fiscalYear":2022,"statement":"연결","revenue":239153945319,"operatingIncome":41205974132,"netIncome":41594514256,"controllingNetIncome":21625408956,"ebitda":50856689041,"fcff":36316473366,"cfo":70189934358,"capex":34567516410,"totalAssets":368323132833,"totalLiabilities":125695725514,"totalEquity":242627407319,"cash":54876907893,"totalDebt":54124827700},{"fiscalYear":2023,"statement":"연결","revenue":261590696584,"operatingIncome":42602627160,"netIncome":34640454389,"controllingNetIncome":16026421890,"ebitda":null,"fcff":-9341559777,"cfo":58194841828,"capex":69390075161,"totalAssets":462666236860,"totalLiabilities":170914794592,"totalEquity":291751442268,"cash":78479753955,"totalDebt":83934147700},{"fiscalYear":2024,"statement":"연결","revenue":282417869366,"operatingIncome":35109842052,"netIncome":28592627980,"controllingNetIncome":14629518274,"ebitda":61987735720,"fcff":-139242020395,"cfo":68246488698,"capex":210820128343,"totalAssets":634500844201,"totalLiabilities":287789538999,"totalEquity":346711305202,"cash":69832515380,"totalDebt":169336806157},{"fiscalYear":2025,"statement":"연결","revenue":335681176239,"operatingIncome":40485754868,"netIncome":31119340648,"controllingNetIncome":15793656887,"ebitda":96094545161,"fcff":30257314230,"cfo":71756908745,"capex":46220780424,"totalAssets":627658835726,"totalLiabilities":254049752146,"totalEquity":373609083580,"cash":57614422256,"totalDebt":null}],"quarterly":[{"stockCode":"079940","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":80580967350,"operatingIncome":7542972771,"netIncome":4655494273,"prevYearRevenue":65982296299,"prevYearOperatingIncome":5916717869,"prevYearNetIncome":4355893487,"source":"11014","updatedAt":"2026-08-26T22:21:22.224Z"},{"stockCode":"079940","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":97490635145,"operatingIncome":19128990610,"netIncome":16551331344,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:22.227Z"},{"stockCode":"079940","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":84969270674,"operatingIncome":10726015555,"netIncome":9033110359,"prevYearRevenue":76962828284,"prevYearOperatingIncome":5775706353,"prevYearNetIncome":3816036399,"source":"11013","updatedAt":"2026-08-26T22:21:21.697Z"},{"stockCode":"079940","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":88761097959,"operatingIncome":12477291586,"netIncome":8716451852,"prevYearRevenue":80646745460,"prevYearOperatingIncome":8038085134,"prevYearNetIncome":6096478632,"source":"11012","updatedAt":"2026-08-26T22:21:21.969Z"}]}