{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/099390","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":"099390","name":"브레인즈컴퍼니","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":3770,"marketCap":30945226910,"sharesOutstanding":8208283,"asOf":"2026-09-26T15:09:35.442Z"},"valuation":{"fiscalYear":2025,"per":6.09,"perTtm":4.76,"ttmPeriod":"25Q3~26Q2","pbr":0.58,"psr":1.23,"evEbitda":9.92,"ev":23793832950,"fcff":4976221146,"fcffYield":0.2091,"roe":0.0981,"revenueGrowth":{"y1":-0.0564,"y3":0.1118,"y5":null},"operatingIncomeGrowth":{"y1":-0.4138,"y3":-0.2387,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.966Z"},"price":{"high52w":5660,"low52w":2950,"fromHigh":-0.3339,"returns":[{"label":"1개월","value":-0.0233},{"label":"3개월","value":0.1654},{"label":"6개월","value":-0.1509},{"label":"1년","value":-0.3327},{"label":"3년","value":-0.502},{"label":"5년","value":-0.732}]},"dividends":[{"fiscalYear":2025,"dps":170,"yieldPct":3.2,"payoutPct":25.4},{"fiscalYear":2024,"dps":60,"yieldPct":1.15,"payoutPct":9.7},{"fiscalYear":2023,"dps":60,"yieldPct":0.8,"payoutPct":9.6},{"fiscalYear":2022,"dps":60,"yieldPct":12,"payoutPct":9.6},{"fiscalYear":2021,"dps":120,"yieldPct":24,"payoutPct":10}],"annual":[{"fiscalYear":2021,"statement":"별도","revenue":17691442129,"operatingIncome":5308435625,"netIncome":4939541329,"controllingNetIncome":null,"ebitda":5429030905,"fcff":4377315096,"cfo":5613464791,"capex":1236149695,"totalAssets":44841719616,"totalLiabilities":4399865086,"totalEquity":40441854530,"cash":4711501887,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":18252937748,"operatingIncome":4782130107,"netIncome":5039200998,"controllingNetIncome":null,"ebitda":4911363224,"fcff":4958324170,"cfo":5123081990,"capex":164757820,"totalAssets":47240089978,"totalLiabilities":4102114403,"totalEquity":43137975575,"cash":8805232607,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":25819289874,"operatingIncome":3338149750,"netIncome":5088493669,"controllingNetIncome":5030072212,"ebitda":3398360034,"fcff":3595433088,"cfo":3849909739,"capex":340021690,"totalAssets":55873725705,"totalLiabilities":7687700368,"totalEquity":48186025337,"cash":6130779566,"totalDebt":1646412135},{"fiscalYear":2024,"statement":"연결","revenue":26585842652,"operatingIncome":3600013187,"netIncome":4551943678,"controllingNetIncome":4804427374,"ebitda":3839723218,"fcff":4863072587,"cfo":5240570417,"capex":433031420,"totalAssets":55794955235,"totalLiabilities":5315221358,"totalEquity":50479733877,"cash":6304286033,"totalDebt":313369389},{"fiscalYear":2025,"statement":"연결","revenue":25086446300,"operatingIncome":2110371551,"netIncome":4557849663,"controllingNetIncome":5084536491,"ebitda":2397474111,"fcff":4976221146,"cfo":5759281438,"capex":833380437,"totalAssets":60140928223,"totalLiabilities":6002806270,"totalEquity":54138121953,"cash":8008366148,"totalDebt":856972188}],"quarterly":[{"stockCode":"099390","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4233586775,"operatingIncome":-761289190,"netIncome":-149733957,"prevYearRevenue":5262874761,"prevYearOperatingIncome":-723254685,"prevYearNetIncome":-151711475,"source":"11014","updatedAt":"2026-08-26T22:33:01.507Z"},{"stockCode":"099390","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":11824162400,"operatingIncome":4734473887,"netIncome":5012690403,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:01.512Z"},{"stockCode":"099390","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4061191761,"operatingIncome":-1220714135,"netIncome":295074335,"prevYearRevenue":3659672187,"prevYearOperatingIncome":-1937491272,"prevYearNetIncome":-1231973024,"source":"11013","updatedAt":"2026-08-26T22:33:01.014Z"},{"stockCode":"099390","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":5516851749,"operatingIncome":402586070,"netIncome":1349898941,"prevYearRevenue":5369024938,"prevYearOperatingIncome":74678126,"prevYearNetIncome":926866241,"source":"11012","updatedAt":"2026-08-26T22:33:01.270Z"}]}