{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/086980","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":"086980","name":"쇼박스","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":1789,"marketCap":111701582000,"sharesOutstanding":62438000,"asOf":"2026-09-26T15:09:35.426Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":5.55,"ttmPeriod":"25Q3~26Q2","pbr":1.04,"psr":1.78,"evEbitda":4.73,"ev":85030547343,"fcff":null,"fcffYield":null,"roe":-0.1256,"revenueGrowth":{"y1":-0.3261,"y3":0.0345,"y5":0.0604},"operatingIncomeGrowth":{"y1":-1.4751,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.775Z"},"price":{"high52w":3030,"low52w":1786,"fromHigh":-0.4096,"returns":[{"label":"1개월","value":-0.1209},{"label":"3개월","value":-0.0643},{"label":"6개월","value":-0.3386},{"label":"1년","value":-0.3362},{"label":"3년","value":-0.422},{"label":"5년","value":-0.6811}]},"dividends":[{"fiscalYear":2024,"dps":150,"yieldPct":5.2,"payoutPct":34.1},{"fiscalYear":2019,"dps":50,"yieldPct":1.4,"payoutPct":95.7},{"fiscalYear":2018,"dps":50,"yieldPct":1.6,"payoutPct":71.7},{"fiscalYear":2017,"dps":50,"yieldPct":0.9,"payoutPct":19.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":68510507817,"operatingIncome":5242482865,"netIncome":4352362751,"controllingNetIncome":4352362751,"ebitda":45564379212,"fcff":-53193326959,"cfo":-51873103959,"capex":1320223000,"totalAssets":179732880599,"totalLiabilities":39022361626,"totalEquity":140710518973,"cash":11766153493,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":78650190860,"operatingIncome":1942203853,"netIncome":3259344790,"controllingNetIncome":3259344790,"ebitda":62610086528,"fcff":-80852797,"cfo":-149056027,"capex":7683829,"totalAssets":165251339625,"totalLiabilities":24591014103,"totalEquity":140660325522,"cash":6832196649,"totalDebt":1956681784},{"fiscalYear":2020,"statement":"연결","revenue":46799889150,"operatingIncome":-1951898944,"netIncome":-2628585769,"controllingNetIncome":-2628585769,"ebitda":29175988800,"fcff":-34450371681,"cfo":-34401559790,"capex":104700000,"totalAssets":150454358713,"totalLiabilities":15921927137,"totalEquity":134532431576,"cash":5930122144,"totalDebt":1686067250},{"fiscalYear":2021,"statement":"연결","revenue":50933935065,"operatingIncome":1924376679,"netIncome":2248106076,"controllingNetIncome":2248106076,"ebitda":21628385290,"fcff":25516219435,"cfo":25526016812,"capex":55000000,"totalAssets":160149635328,"totalLiabilities":23002731439,"totalEquity":137146903889,"cash":3716730529,"totalDebt":1422986107},{"fiscalYear":2022,"statement":"연결","revenue":56684307302,"operatingIncome":-3194257528,"netIncome":-2124882555,"controllingNetIncome":-2124882555,"ebitda":39562813630,"fcff":-21259789916,"cfo":-21270501155,"capex":48400000,"totalAssets":163178730062,"totalLiabilities":28013934454,"totalEquity":135164795608,"cash":8870813305,"totalDebt":2084513967},{"fiscalYear":2023,"statement":"연결","revenue":40170208807,"operatingIncome":-28295165725,"netIncome":-30299585774,"controllingNetIncome":-30299585774,"ebitda":18133813461,"fcff":17275616241,"cfo":17252401061,"capex":43725000,"totalAssets":132069649608,"totalLiabilities":27148662661,"totalEquity":104920986947,"cash":23090587382,"totalDebt":1711680251},{"fiscalYear":2024,"statement":"연결","revenue":93117572900,"operatingIncome":24524420126,"netIncome":27428352196,"controllingNetIncome":27428352196,"ebitda":56477807552,"fcff":29307248407,"cfo":29319553189,"capex":81350000,"totalAssets":154046787722,"totalLiabilities":21850146248,"totalEquity":132196641474,"cash":60345674675,"totalDebt":1226779882},{"fiscalYear":2025,"statement":"연결","revenue":62748042504,"operatingIncome":-11651067244,"netIncome":-15048131103,"controllingNetIncome":-15048131103,"ebitda":17993494345,"fcff":null,"cfo":-19330361439,"capex":null,"totalAssets":132897072384,"totalLiabilities":25446861840,"totalEquity":107450210544,"cash":27441028755,"totalDebt":769994098}],"quarterly":[{"stockCode":"086980","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":17284921805,"operatingIncome":-1192046994,"netIncome":-2006588208,"prevYearRevenue":4853717389,"prevYearOperatingIncome":-582103747,"prevYearNetIncome":-65455072,"source":"11014","updatedAt":"2026-08-26T22:26:17.587Z"},{"stockCode":"086980","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14831058023,"operatingIncome":-3567163960,"netIncome":-5607675009,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:17.590Z"},{"stockCode":"086980","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":78854853504,"operatingIncome":21666595932,"netIncome":17899580934,"prevYearRevenue":11734306299,"prevYearOperatingIncome":-1411904245,"prevYearNetIncome":-1450278762,"source":"11013","updatedAt":"2026-08-26T22:26:17.043Z"},{"stockCode":"086980","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":67583339117,"operatingIncome":12496545779,"netIncome":9827492120,"prevYearRevenue":18897756377,"prevYearOperatingIncome":-5479952045,"prevYearNetIncome":-5983589124,"source":"11012","updatedAt":"2026-08-26T22:26:17.291Z"}]}