{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/090850","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":"090850","name":"현대이지웰","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":4895,"marketCap":110029335185,"sharesOutstanding":22477903,"asOf":"2026-09-26T15:09:35.431Z"},"valuation":{"fiscalYear":2025,"per":4.58,"perTtm":6.62,"ttmPeriod":"25Q3~26Q2","pbr":1.01,"psr":0.77,"evEbitda":2.02,"ev":53103028944,"fcff":7320049919,"fcffYield":0.1378,"roe":0.2324,"revenueGrowth":{"y1":0.0885,"y3":0.0825,"y5":0.1035},"operatingIncomeGrowth":{"y1":0.1953,"y3":0.0933,"y5":0.127},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.527Z"},"price":{"high52w":6590,"low52w":4820,"fromHigh":-0.2572,"returns":[{"label":"1개월","value":-0.021},{"label":"3개월","value":-0.0131},{"label":"6개월","value":-0.2181},{"label":"1년","value":-0.1828},{"label":"3년","value":-0.2028},{"label":"5년","value":-0.5488}]},"dividends":[{"fiscalYear":2025,"dps":220,"yieldPct":4.17,"payoutPct":20.6},{"fiscalYear":2024,"dps":170,"yieldPct":3.45,"payoutPct":33.9},{"fiscalYear":2023,"dps":90,"yieldPct":1.53,"payoutPct":-401.6},{"fiscalYear":2022,"dps":80,"yieldPct":1.13,"payoutPct":12.5},{"fiscalYear":2021,"dps":70,"yieldPct":0.66,"payoutPct":10.8},{"fiscalYear":2020,"dps":55,"yieldPct":0.52,"payoutPct":13.8},{"fiscalYear":2019,"dps":90,"yieldPct":0.85,"payoutPct":19.9},{"fiscalYear":2018,"dps":60,"yieldPct":0.8,"payoutPct":29.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":73064827129,"operatingIncome":7001401887,"netIncome":1687907560,"controllingNetIncome":1957372599,"ebitda":8703297661,"fcff":-12721741885,"cfo":2022443466,"capex":14747190615,"totalAssets":82686190648,"totalLiabilities":54607884002,"totalEquity":28078306646,"cash":11926692307,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":82316729867,"operatingIncome":9407462886,"netIncome":4691205782,"controllingNetIncome":4972695292,"ebitda":10938171316,"fcff":7439188845,"cfo":9482524236,"capex":2053648801,"totalAssets":90207539154,"totalLiabilities":53832923367,"totalEquity":36374615787,"cash":19580091257,"totalDebt":450651638},{"fiscalYear":2020,"statement":"연결","revenue":87187532332,"operatingIncome":13310937516,"netIncome":7853932659,"controllingNetIncome":9483388672,"ebitda":45329569490,"fcff":8394364948,"cfo":27321080288,"capex":19086044140,"totalAssets":136292127799,"totalLiabilities":74582473089,"totalEquity":61709654710,"cash":30397881606,"totalDebt":429967976},{"fiscalYear":2021,"statement":"별도","revenue":96521903819,"operatingIncome":15934149269,"netIncome":15393676457,"controllingNetIncome":15393676457,"ebitda":18074179886,"fcff":17536516828,"cfo":18997592499,"capex":1465324039,"totalAssets":152655144839,"totalLiabilities":71836532284,"totalEquity":80818612555,"cash":4187802786,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":112460358280,"operatingIncome":18514406014,"netIncome":15167617948,"controllingNetIncome":null,"ebitda":null,"fcff":20983861313,"cfo":24047618087,"capex":3208958906,"totalAssets":201891458068,"totalLiabilities":109886451578,"totalEquity":92005006490,"cash":7407741988,"totalDebt":593750000},{"fiscalYear":2023,"statement":"연결","revenue":117951671998,"operatingIncome":18340862426,"netIncome":-532191494,"controllingNetIncome":null,"ebitda":37646481542,"fcff":6011139586,"cfo":11372537302,"capex":5645240834,"totalAssets":197184539000,"totalLiabilities":109709252300,"totalEquity":87475286700,"cash":16530200467,"totalDebt":31250000},{"fiscalYear":2024,"statement":"연결","revenue":131056281150,"operatingIncome":20243595525,"netIncome":11922840467,"controllingNetIncome":null,"ebitda":28957900260,"fcff":26607936852,"cfo":30986090451,"capex":4673280784,"totalAssets":225344080693,"totalLiabilities":128049712503,"totalEquity":97294368190,"cash":47792969514,"totalDebt":18750000},{"fiscalYear":2025,"statement":"연결","revenue":142648866656,"operatingIncome":24197478889,"netIncome":23999448196,"controllingNetIncome":null,"ebitda":26338928718,"fcff":7320049919,"cfo":24217985422,"capex":17246022175,"totalAssets":241686871087,"totalLiabilities":132409328658,"totalEquity":109277542429,"cash":56932556241,"totalDebt":6250000}],"quarterly":[{"stockCode":"090850","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":33640616742,"operatingIncome":4808189402,"netIncome":3983784388,"prevYearRevenue":34250926616,"prevYearOperatingIncome":3789232231,"prevYearNetIncome":3621073941,"source":"11014","updatedAt":"2026-08-26T22:26:45.874Z"},{"stockCode":"090850","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":36441714519,"operatingIncome":4257069115,"netIncome":3902244135,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:45.877Z"},{"stockCode":"090850","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":46339411000,"operatingIncome":7354774000,"netIncome":5889075000,"prevYearRevenue":42942669000,"prevYearOperatingIncome":8514571000,"prevYearNetIncome":7438884000,"source":"11013","updatedAt":"2026-08-26T22:26:45.359Z"},{"stockCode":"090850","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30068122000,"operatingIncome":3483009000,"netIncome":2846986000,"prevYearRevenue":29623866000,"prevYearOperatingIncome":6617649000,"prevYearNetIncome":8674536000,"source":"11012","updatedAt":"2026-08-26T22:26:45.595Z"}]}