{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/096240","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":"096240","name":"크레버스","market":"KOSDAQ","sector":"일반 교습 학원","lastPrice":8450,"marketCap":86512621000,"sharesOutstanding":10238180,"asOf":"2026-09-26T15:09:35.439Z"},"valuation":{"fiscalYear":2025,"per":13.09,"perTtm":11.67,"ttmPeriod":"25Q3~26Q2","pbr":1.84,"psr":0.39,"evEbitda":3.89,"ev":109579723451,"fcff":16098648339,"fcffYield":0.1469,"roe":0.1515,"revenueGrowth":{"y1":-0.0318,"y3":-0.0097,"y5":0.0418},"operatingIncomeGrowth":{"y1":-0.7825,"y3":-0.5561,"y5":-0.3324},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.705Z"},"price":{"high52w":12980,"low52w":8140,"fromHigh":-0.349,"returns":[{"label":"1개월","value":-0.0254},{"label":"3개월","value":-0.0538},{"label":"6개월","value":-0.2555},{"label":"1년","value":-0.3445},{"label":"3년","value":-0.4888},{"label":"5년","value":-0.7025}]},"dividends":[{"fiscalYear":2025,"dps":800,"yieldPct":6.4,"payoutPct":102.1},{"fiscalYear":2024,"dps":1500,"yieldPct":10.4,"payoutPct":165.7},{"fiscalYear":2023,"dps":2000,"yieldPct":11.9,"payoutPct":111.2},{"fiscalYear":2022,"dps":1800,"yieldPct":9.1,"payoutPct":301.9},{"fiscalYear":2021,"dps":2000,"yieldPct":6,"payoutPct":94.5},{"fiscalYear":2020,"dps":800,"yieldPct":4,"payoutPct":85.6},{"fiscalYear":2019,"dps":1000,"yieldPct":5.3,"payoutPct":85.5},{"fiscalYear":2018,"dps":800,"yieldPct":4.2,"payoutPct":74.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":152690561553,"operatingIncome":15774064694,"netIncome":10166296071,"controllingNetIncome":2940872613,"ebitda":22287187864,"fcff":-1030210216,"cfo":26996888606,"capex":28973711209,"totalAssets":166309402053,"totalLiabilities":77062157544,"totalEquity":89247244509,"cash":19217949524,"totalDebt":44874751721},{"fiscalYear":2019,"statement":"연결","revenue":174974827959,"operatingIncome":22641000500,"netIncome":11197344523,"controllingNetIncome":5520851722,"ebitda":28495202549,"fcff":36704090833,"cfo":47062715390,"capex":11288525744,"totalAssets":193391054264,"totalLiabilities":105865952679,"totalEquity":87525101585,"cash":29411523534,"totalDebt":40780000000},{"fiscalYear":2020,"statement":"연결","revenue":180019914097,"operatingIncome":16921170474,"netIncome":8638270258,"controllingNetIncome":6380735973,"ebitda":25311021695,"fcff":27830243459,"cfo":32495652992,"capex":5221816010,"totalAssets":209615475106,"totalLiabilities":106269529553,"totalEquity":103345945553,"cash":52331908585,"totalDebt":38030000000},{"fiscalYear":2021,"statement":"연결","revenue":210735912095,"operatingIncome":31194760607,"netIncome":18534687076,"controllingNetIncome":15568688622,"ebitda":42440389927,"fcff":39795330314,"cfo":51469970245,"capex":12221887723,"totalAssets":229860530020,"totalLiabilities":126823819024,"totalEquity":103036710996,"cash":55189108557,"totalDebt":38050000000},{"fiscalYear":2022,"statement":"연결","revenue":227499581732,"operatingIncome":25653163787,"netIncome":4826304143,"controllingNetIncome":-104944461,"ebitda":30852812384,"fcff":26763177027,"cfo":35487652619,"capex":10416676561,"totalAssets":224150419669,"totalLiabilities":177236410665,"totalEquity":46914009004,"cash":29692270537,"totalDebt":87380000000},{"fiscalYear":2023,"statement":"연결","revenue":233485121718,"operatingIncome":25216689470,"netIncome":15336827670,"controllingNetIncome":446139783,"ebitda":31040252813,"fcff":37854943105,"cfo":42479455001,"capex":7280410057,"totalAssets":215848238343,"totalLiabilities":170332593345,"totalEquity":45515644998,"cash":23757038008,"totalDebt":80583354827},{"fiscalYear":2024,"statement":"연결","revenue":228168256909,"operatingIncome":10316847050,"netIncome":6561585988,"controllingNetIncome":7573968322,"ebitda":18049639928,"fcff":23598322023,"cfo":25114538259,"capex":5112541038,"totalAssets":198413596443,"totalLiabilities":157908908847,"totalEquity":40504687596,"cash":11159874618,"totalDebt":76761037200},{"fiscalYear":2025,"statement":"연결","revenue":220916898961,"operatingIncome":2244394585,"netIncome":4335623590,"controllingNetIncome":6608769096,"ebitda":28158795492,"fcff":16098648339,"cfo":20904603039,"capex":6080844979,"totalAssets":179341066788,"totalLiabilities":134159962289,"totalEquity":45181104499,"cash":19393934749,"totalDebt":42461037200}],"quarterly":[{"stockCode":"096240","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":55943975167,"operatingIncome":203581403,"netIncome":8643203811,"prevYearRevenue":54959217286,"prevYearOperatingIncome":1432690047,"prevYearNetIncome":-161760209,"source":"11014","updatedAt":"2026-08-26T22:28:00.055Z"},{"stockCode":"096240","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":50025258676,"operatingIncome":-2330108972,"netIncome":-5716091013,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:00.058Z"},{"stockCode":"096240","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":58396975517,"operatingIncome":2612559516,"netIncome":1564762283,"prevYearRevenue":60208872725,"prevYearOperatingIncome":2814565411,"prevYearNetIncome":1186192771,"source":"11013","updatedAt":"2026-08-26T22:27:59.553Z"},{"stockCode":"096240","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":55501418477,"operatingIncome":2394474398,"netIncome":2918957389,"prevYearRevenue":54738792393,"prevYearOperatingIncome":1556356743,"prevYearNetIncome":222318021,"source":"11012","updatedAt":"2026-08-26T22:27:59.806Z"}]}