{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/080010","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":"080010","name":"이상네트웍스","market":"KOSDAQ","sector":"상품 중개업","lastPrice":7460,"marketCap":73369629660,"sharesOutstanding":9835071,"asOf":"2026-09-26T15:09:35.418Z"},"valuation":{"fiscalYear":2025,"per":5.03,"perTtm":3.39,"ttmPeriod":"25Q3~26Q2","pbr":0.52,"psr":0.71,"evEbitda":2.05,"ev":53323182362,"fcff":23637852905,"fcffYield":0.4433,"roe":0.108,"revenueGrowth":{"y1":0.0612,"y3":0.1405,"y5":0.186},"operatingIncomeGrowth":{"y1":0.1051,"y3":0.1988,"y5":0.4944},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.805Z"},"price":{"high52w":8160,"low52w":6370,"fromHigh":-0.0858,"returns":[{"label":"1개월","value":-0.0545},{"label":"3개월","value":0.1218},{"label":"6개월","value":0.132},{"label":"1년","value":0.1218},{"label":"3년","value":0.3944},{"label":"5년","value":-0.1224}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2.9,"payoutPct":12.65},{"fiscalYear":2024,"dps":130,"yieldPct":2.5,"payoutPct":10.73},{"fiscalYear":2023,"dps":100,"yieldPct":1.9,"payoutPct":16.12},{"fiscalYear":2022,"dps":100,"yieldPct":1.8,"payoutPct":9.94},{"fiscalYear":2021,"dps":100,"yieldPct":1.4,"payoutPct":13.78},{"fiscalYear":2020,"dps":100,"yieldPct":1.4,"payoutPct":14.34},{"fiscalYear":2019,"dps":100,"yieldPct":1.4,"payoutPct":7.85},{"fiscalYear":2017,"dps":100,"yieldPct":1.16,"payoutPct":11.07}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":53729890468,"operatingIncome":6828534111,"netIncome":6356877102,"controllingNetIncome":6837209797,"ebitda":7804025250,"fcff":-40517907868,"cfo":6306016643,"capex":46989992569,"totalAssets":137256717070,"totalLiabilities":47305554246,"totalEquity":89951162824,"cash":7385833438,"totalDebt":38523885033},{"fiscalYear":2019,"statement":"연결","revenue":58153972197,"operatingIncome":7530463105,"netIncome":10932725045,"controllingNetIncome":9021416548,"ebitda":9734873165,"fcff":9539985344,"cfo":9701053270,"capex":953577246,"totalAssets":152945742531,"totalLiabilities":47242248076,"totalEquity":105703494455,"cash":24838363476,"totalDebt":33855033031},{"fiscalYear":2020,"statement":"연결","revenue":44219745566,"operatingIncome":3074989616,"netIncome":5992694048,"controllingNetIncome":6215841888,"ebitda":5469319627,"fcff":-6465267601,"cfo":-137712726,"capex":6668388518,"totalAssets":153923570705,"totalLiabilities":43291806048,"totalEquity":110631764657,"cash":16578627466,"totalDebt":31086763773},{"fiscalYear":2021,"statement":"연결","revenue":57155970394,"operatingIncome":10075774846,"netIncome":7640460924,"controllingNetIncome":6472116816,"ebitda":13188965248,"fcff":11066752716,"cfo":11462437542,"capex":947957898,"totalAssets":153985512036,"totalLiabilities":36411546683,"totalEquity":117573965353,"cash":21661502182,"totalDebt":25515831577},{"fiscalYear":2022,"statement":"연결","revenue":69962205388,"operatingIncome":13301535533,"netIncome":11918948044,"controllingNetIncome":9888894988,"ebitda":15941743868,"fcff":8053696488,"cfo":13582250748,"capex":6182552234,"totalAssets":164139313476,"totalLiabilities":38345879438,"totalEquity":125793434038,"cash":36524145096,"totalDebt":22929780521},{"fiscalYear":2023,"statement":"연결","revenue":82291210125,"operatingIncome":15142638295,"netIncome":8314837916,"controllingNetIncome":6100857632,"ebitda":17607154398,"fcff":13457811863,"cfo":13982963865,"capex":1321262076,"totalAssets":180340469800,"totalLiabilities":35182446106,"totalEquity":145158023694,"cash":50833473279,"totalDebt":10611585615},{"fiscalYear":2024,"statement":"연결","revenue":97795704809,"operatingIncome":20737331918,"netIncome":16612744146,"controllingNetIncome":11360578144,"ebitda":23586421684,"fcff":14014262332,"cfo":17411325326,"capex":4612705428,"totalAssets":190189538570,"totalLiabilities":33501938562,"totalEquity":156687600008,"cash":54893941442,"totalDebt":10634092190},{"fiscalYear":2025,"statement":"연결","revenue":103782678478,"operatingIncome":22916857559,"netIncome":20627143731,"controllingNetIncome":14599805297,"ebitda":25951888290,"fcff":23637852905,"cfo":23663327710,"capex":1053756459,"totalAssets":201894373909,"totalLiabilities":30050701090,"totalEquity":171843672819,"cash":29742897754,"totalDebt":9696450456}],"quarterly":[{"stockCode":"080010","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":29547957753,"operatingIncome":7301128806,"netIncome":5887441599,"prevYearRevenue":20739858049,"prevYearOperatingIncome":4013208436,"prevYearNetIncome":2641675444,"source":"11014","updatedAt":"2026-08-26T22:28:51.420Z"},{"stockCode":"080010","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":27388013306,"operatingIncome":3071232087,"netIncome":2738193942,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:51.423Z"},{"stockCode":"080010","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":24680092044,"operatingIncome":5842656665,"netIncome":4749432763,"prevYearRevenue":20571903835,"prevYearOperatingIncome":4067059619,"prevYearNetIncome":4397361020,"source":"11013","updatedAt":"2026-08-26T22:28:50.924Z"},{"stockCode":"080010","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":28763080698,"operatingIncome":8982032878,"netIncome":8297844404,"prevYearRevenue":26274803584,"prevYearOperatingIncome":8477437047,"prevYearNetIncome":7604147170,"source":"11012","updatedAt":"2026-08-26T22:28:51.184Z"}]}