{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/099750","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":"099750","name":"이지케어텍","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":7210,"marketCap":98482637330,"sharesOutstanding":13659173,"asOf":"2026-09-26T15:09:35.442Z"},"valuation":{"fiscalYear":2025,"per":42.95,"perTtm":null,"ttmPeriod":null,"pbr":2.69,"psr":1.36,"evEbitda":25.92,"ev":92375858969,"fcff":10634704538,"fcffYield":0.1151,"roe":0.0642,"revenueGrowth":{"y1":0.0692,"y3":-0.076,"y5":0.0235},"operatingIncomeGrowth":{"y1":8.3651,"y3":0.5522,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.217Z"},"price":{"high52w":10449.414,"low52w":5920,"fromHigh":-0.31,"returns":[{"label":"1개월","value":0.0924},{"label":"3개월","value":0.1629},{"label":"6개월","value":-0.2146},{"label":"1년","value":-0.0318},{"label":"3년","value":-0.2139},{"label":"5년","value":-0.5949}]},"dividends":[{"fiscalYear":2021,"dps":86,"yieldPct":0.5,"payoutPct":-6.8},{"fiscalYear":2020,"dps":86,"yieldPct":0.8,"payoutPct":-54.2},{"fiscalYear":2019,"dps":86,"yieldPct":0.3,"payoutPct":14.1},{"fiscalYear":2018,"dps":85,"yieldPct":null,"payoutPct":11.9},{"fiscalYear":2017,"dps":82,"yieldPct":null,"payoutPct":11.1}],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":55738224834,"operatingIncome":3496659960,"netIncome":3827678697,"controllingNetIncome":3900832471,"ebitda":3822418107,"fcff":-3188009446,"cfo":2224250447,"capex":5412259893,"totalAssets":57829246373,"totalLiabilities":11690738640,"totalEquity":46138507733,"cash":10278585173,"totalDebt":200000000},{"fiscalYear":2020,"statement":"연결","revenue":64673274232,"operatingIncome":-2128854242,"netIncome":-990868332,"controllingNetIncome":-990868332,"ebitda":null,"fcff":-15163739981,"cfo":-7719010671,"capex":7444729310,"totalAssets":58410913245,"totalLiabilities":16902224025,"totalEquity":41508689220,"cash":7899335331,"totalDebt":0},{"fiscalYear":2021,"statement":"연결","revenue":76903899718,"operatingIncome":-3965510047,"netIncome":-7918870348,"controllingNetIncome":-7918870348,"ebitda":2351662469,"fcff":2440630405,"cfo":3261266212,"capex":874032276,"totalAssets":52886502095,"totalLiabilities":19005623623,"totalEquity":33880878472,"cash":14623196813,"totalDebt":4100000000},{"fiscalYear":2022,"statement":"연결","revenue":92072127032,"operatingIncome":591155033,"netIncome":-3190472273,"controllingNetIncome":-3190472273,"ebitda":5783171108,"fcff":-5113433413,"cfo":-4567737868,"capex":636989385,"totalAssets":55413264486,"totalLiabilities":23774209929,"totalEquity":31639054557,"cash":7995528540,"totalDebt":4100000000},{"fiscalYear":2023,"statement":"연결","revenue":73187504449,"operatingIncome":-4120069782,"netIncome":-9586318172,"controllingNetIncome":-9586318172,"ebitda":2237942432,"fcff":-1810291013,"cfo":-1648104320,"capex":349821688,"totalAssets":59264310254,"totalLiabilities":25103239859,"totalEquity":34161070395,"cash":5772809068,"totalDebt":5000000000},{"fiscalYear":2024,"statement":"연결","revenue":67942814983,"operatingIncome":236082310,"netIncome":1207599128,"controllingNetIncome":1207599128,"ebitda":899204939,"fcff":4296027855,"cfo":4602717416,"capex":407517152,"totalAssets":46805991803,"totalLiabilities":12046149016,"totalEquity":34759842787,"cash":8932068715,"totalDebt":900000000},{"fiscalYear":2025,"statement":"연결","revenue":72641489962,"operatingIncome":2210930799,"netIncome":2292731362,"controllingNetIncome":2292731362,"ebitda":3563998256,"fcff":10634704538,"cfo":10867349921,"capex":261601604,"totalAssets":48723352992,"totalLiabilities":12092691630,"totalEquity":36630661362,"cash":8070298361,"totalDebt":1963520000}],"quarterly":[{"stockCode":"099750","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":19781430808,"operatingIncome":1064639034,"netIncome":1517431386,"prevYearRevenue":17745105149,"prevYearOperatingIncome":1005502964,"prevYearNetIncome":1450248881,"source":"11014","updatedAt":"2026-08-26T22:27:47.464Z"},{"stockCode":"099750","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19825944370,"operatingIncome":-1095124491,"netIncome":-1530649057,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:47.468Z"},{"stockCode":"099750","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":20454883180,"operatingIncome":276333867,"netIncome":723497903,"prevYearRevenue":15924141095,"prevYearOperatingIncome":111315732,"prevYearNetIncome":-88874283,"source":"11013","updatedAt":"2026-08-26T22:27:46.936Z"}]}