{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/095720","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":"095720","name":"웅진씽크빅","market":"KOSPI","sector":"초등 교육기관","lastPrice":1212,"marketCap":68874427020,"sharesOutstanding":56827085,"asOf":"2026-09-26T15:09:35.438Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.27,"psr":0.09,"evEbitda":12.31,"ev":285146445110,"fcff":72481833720,"fcffYield":0.2542,"roe":-0.0834,"revenueGrowth":{"y1":-0.0805,"y3":-0.0511,"y5":0.043},"operatingIncomeGrowth":{"y1":-2.1308,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.107Z"},"price":{"high52w":2801.3552,"low52w":1072,"fromHigh":-0.5674,"returns":[{"label":"1개월","value":-0.0419},{"label":"3개월","value":0.0968},{"label":"6개월","value":-0.3996},{"label":"1년","value":-0.5668},{"label":"3년","value":-0.7083},{"label":"5년","value":-0.7965}]},"dividends":[{"fiscalYear":2025,"dps":85,"yieldPct":6.37,"payoutPct":null},{"fiscalYear":2024,"dps":90,"yieldPct":5.69,"payoutPct":null},{"fiscalYear":2022,"dps":110,"yieldPct":4.48,"payoutPct":363.2},{"fiscalYear":2021,"dps":130,"yieldPct":1.9,"payoutPct":33.9},{"fiscalYear":2020,"dps":110,"yieldPct":2,"payoutPct":null},{"fiscalYear":2019,"dps":310,"yieldPct":12.6,"payoutPct":-29.1},{"fiscalYear":2017,"dps":164,"yieldPct":2.3,"payoutPct":21.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":642932702719,"operatingIncome":33994612121,"netIncome":22333926710,"controllingNetIncome":22186743102,"ebitda":55690694753,"fcff":22467678588,"cfo":38279636692,"capex":17959118615,"totalAssets":653284606375,"totalLiabilities":334288521046,"totalEquity":318996085329,"cash":149969495173,"totalDebt":185000000000},{"fiscalYear":2019,"statement":"연결","revenue":652236815803,"operatingIncome":21653560926,"netIncome":-141193846829,"controllingNetIncome":-141459570719,"ebitda":41028142203,"fcff":61857998726,"cfo":51724317470,"capex":22202648206,"totalAssets":2462969353926,"totalLiabilities":1981766140153,"totalEquity":481203213773,"cash":193156530265,"totalDebt":1612015542596},{"fiscalYear":2020,"statement":"연결","revenue":646135586860,"operatingIncome":13993153478,"netIncome":357915118,"controllingNetIncome":953475440,"ebitda":33853465318,"fcff":31157541730,"cfo":49898177131,"capex":24454109363,"totalAssets":666079005348,"totalLiabilities":291360210470,"totalEquity":374718794878,"cash":81328272059,"totalDebt":80000000000},{"fiscalYear":2021,"statement":"연결","revenue":813875932203,"operatingIncome":26788937250,"netIncome":44176534515,"controllingNetIncome":43328432591,"ebitda":null,"fcff":60399757101,"cfo":94724071108,"capex":36722880696,"totalAssets":771639508251,"totalLiabilities":398095902920,"totalEquity":373543605331,"cash":44798632989,"totalDebt":126507816885},{"fiscalYear":2022,"statement":"연결","revenue":933284596402,"operatingIncome":27552372229,"netIncome":3109290078,"controllingNetIncome":3027707581,"ebitda":65420379403,"fcff":17269637145,"cfo":94571604935,"capex":80071391257,"totalAssets":790792230162,"totalLiabilities":425863102369,"totalEquity":364929127793,"cash":29671238907,"totalDebt":142567000965},{"fiscalYear":2023,"statement":"연결","revenue":890054559174,"operatingIncome":5572227230,"netIncome":-32199314502,"controllingNetIncome":-33268557598,"ebitda":83503093788,"fcff":30135028713,"cfo":73351478448,"capex":49020014649,"totalAssets":739376283681,"totalLiabilities":418313652447,"totalEquity":321062631234,"cash":32215125450,"totalDebt":170672515620},{"fiscalYear":2024,"statement":"연결","revenue":867180219415,"operatingIncome":9246662221,"netIncome":-19867444990,"controllingNetIncome":-19457827605,"ebitda":62389011637,"fcff":45101476131,"cfo":63411071052,"capex":24800144642,"totalAssets":679055394604,"totalLiabilities":376456726635,"totalEquity":302598667969,"cash":39368985001,"totalDebt":166148697201},{"fiscalYear":2025,"statement":"연결","revenue":797357375468,"operatingIncome":-10455696547,"netIncome":-22681388179,"controllingNetIncome":-22746345557,"ebitda":23164465771,"fcff":72481833720,"cfo":78825473935,"capex":14646055107,"totalAssets":734204960773,"totalLiabilities":474435227964,"totalEquity":259769732809,"cash":59849768263,"totalDebt":276121786353}],"quarterly":[{"stockCode":"095720","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":199609774009,"operatingIncome":-926313303,"netIncome":-2574619645,"prevYearRevenue":208942741752,"prevYearOperatingIncome":2670458427,"prevYearNetIncome":1453773072,"source":"11014","updatedAt":"2026-08-26T22:29:14.255Z"},{"stockCode":"095720","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":194874261411,"operatingIncome":-2384929140,"netIncome":-8863544686,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:14.258Z"},{"stockCode":"095720","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":179575267246,"operatingIncome":-3370509126,"netIncome":-4234262228,"prevYearRevenue":196959999857,"prevYearOperatingIncome":-10702770558,"prevYearNetIncome":-11165337416,"source":"11013","updatedAt":"2026-08-26T22:29:13.734Z"},{"stockCode":"095720","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":190878290191,"operatingIncome":3808431346,"netIncome":1117116826,"prevYearRevenue":205913340191,"prevYearOperatingIncome":3558316454,"prevYearNetIncome":-77886432,"source":"11012","updatedAt":"2026-08-26T22:29:13.978Z"}]}