{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/086960","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":"086960","name":"MDS테크","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":2070,"marketCap":88034346900,"sharesOutstanding":42528670,"asOf":"2026-09-26T15:09:35.426Z"},"valuation":{"fiscalYear":2025,"per":10.7,"perTtm":4.53,"ttmPeriod":"25Q3~26Q2","pbr":0.62,"psr":0.47,"evEbitda":0.35,"ev":9654337347,"fcff":12658043495,"fcffYield":1.3111,"roe":0.0612,"revenueGrowth":{"y1":0.1336,"y3":0.0693,"y5":0.0507},"operatingIncomeGrowth":{"y1":-0.022,"y3":-0.1067,"y5":0.0763},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.774Z"},"price":{"high52w":5010.655,"low52w":1622,"fromHigh":-0.5869,"returns":[{"label":"1개월","value":0.0122},{"label":"3개월","value":0.035},{"label":"6개월","value":-0.3643},{"label":"1년","value":-0.4745},{"label":"3년","value":-0.5709},{"label":"5년","value":-0.7154}]},"dividends":[{"fiscalYear":2018,"dps":250,"yieldPct":1.74,"payoutPct":41.3},{"fiscalYear":2017,"dps":200,"yieldPct":1.05,"payoutPct":18}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":158945065023,"operatingIncome":9866808872,"netIncome":4978427001,"controllingNetIncome":6033237349,"ebitda":13905788338,"fcff":13966099825,"cfo":20470808939,"capex":6627399969,"totalAssets":164467252417,"totalLiabilities":44347798169,"totalEquity":120119454248,"cash":15540372113,"totalDebt":4550563663},{"fiscalYear":2019,"statement":"연결","revenue":154901982264,"operatingIncome":4421050561,"netIncome":6036226450,"controllingNetIncome":8124411318,"ebitda":11368410319,"fcff":1030312015,"cfo":4945650346,"capex":3954656638,"totalAssets":154474422688,"totalLiabilities":38339437713,"totalEquity":116134984975,"cash":23444591161,"totalDebt":1375529182},{"fiscalYear":2020,"statement":"연결","revenue":146571425184,"operatingIncome":4025823146,"netIncome":2486609782,"controllingNetIncome":4212737146,"ebitda":9492601750,"fcff":4095315020,"cfo":6780771665,"capex":2685456645,"totalAssets":176748510482,"totalLiabilities":56494141829,"totalEquity":120254368653,"cash":37953157018,"totalDebt":85870000},{"fiscalYear":2021,"statement":"연결","revenue":155058657062,"operatingIncome":2163328710,"netIncome":-7912972083,"controllingNetIncome":-4968226581,"ebitda":null,"fcff":-1794057067,"cfo":2831096763,"capex":4625153830,"totalAssets":204811887709,"totalLiabilities":97660797084,"totalEquity":107151090625,"cash":46595417643,"totalDebt":27014215945},{"fiscalYear":2022,"statement":"연결","revenue":153521746198,"operatingIncome":8153963974,"netIncome":-7126233405,"controllingNetIncome":-6767985889,"ebitda":31332654149,"fcff":-6078269091,"cfo":-4108120019,"capex":2138059426,"totalAssets":159467929852,"totalLiabilities":51925318735,"totalEquity":107542611117,"cash":42174933391,"totalDebt":5000000000},{"fiscalYear":2023,"statement":"연결","revenue":155313875325,"operatingIncome":8717565821,"netIncome":500106319,"controllingNetIncome":1417824124,"ebitda":11418395291,"fcff":25526502109,"cfo":26324600632,"capex":798098523,"totalAssets":174101175712,"totalLiabilities":55465449209,"totalEquity":118635726503,"cash":66676816772,"totalDebt":5000000000},{"fiscalYear":2024,"statement":"연결","revenue":165579308474,"operatingIncome":5944329911,"netIncome":6120966035,"controllingNetIncome":6865704618,"ebitda":null,"fcff":1672055656,"cfo":2899240000,"capex":1419255242,"totalAssets":239348943966,"totalLiabilities":89609396993,"totalEquity":149739546973,"cash":86061685072,"totalDebt":24193670000},{"fiscalYear":2025,"statement":"연결","revenue":187705770904,"operatingIncome":5813313438,"netIncome":6190210178,"controllingNetIncome":8228280934,"ebitda":27403092889,"fcff":12658043495,"cfo":16117117994,"capex":4040008661,"totalAssets":212101977415,"totalLiabilities":68794084188,"totalEquity":143307893227,"cash":78381409759,"totalDebt":1400206}],"quarterly":[{"stockCode":"086960","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":47708927574,"operatingIncome":2406214761,"netIncome":7117271523,"prevYearRevenue":43083876791,"prevYearOperatingIncome":3447068051,"prevYearNetIncome":1218829163,"source":"11014","updatedAt":"2026-08-26T22:28:04.241Z"},{"stockCode":"086960","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":51455069025,"operatingIncome":40125780,"netIncome":3687975945,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:04.244Z"},{"stockCode":"086960","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":50867375399,"operatingIncome":4526658269,"netIncome":2050605975,"prevYearRevenue":43969600425,"prevYearOperatingIncome":1481539370,"prevYearNetIncome":164947209,"source":"11013","updatedAt":"2026-08-26T22:28:03.748Z"},{"stockCode":"086960","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":57637262854,"operatingIncome":4200330457,"netIncome":6597444242,"prevYearRevenue":44572173880,"prevYearOperatingIncome":1885433527,"prevYearNetIncome":-4779984499,"source":"11012","updatedAt":"2026-08-26T22:28:04.007Z"}]}