{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/100220","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":"100220","name":"비상교육","market":"KOSPI","sector":"서적, 잡지 및 기타 인쇄물 출판업","lastPrice":4945,"marketCap":64268884245,"sharesOutstanding":12996741,"asOf":"2026-09-26T15:09:35.443Z"},"valuation":{"fiscalYear":2025,"per":3.02,"perTtm":1.87,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.24,"evEbitda":4.36,"ev":159854305715,"fcff":17991693720,"fcffYield":0.1126,"roe":0.1128,"revenueGrowth":{"y1":0.0905,"y3":0.0203,"y5":0.093},"operatingIncomeGrowth":{"y1":1.1148,"y3":0.8267,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.051Z"},"price":{"high52w":7400,"low52w":4565,"fromHigh":-0.3318,"returns":[{"label":"1개월","value":0.0071},{"label":"3개월","value":-0.0843},{"label":"6개월","value":-0.0927},{"label":"1년","value":-0.0993},{"label":"3년","value":0.1594},{"label":"5년","value":-0.4524}]},"dividends":[{"fiscalYear":2025,"dps":220,"yieldPct":4.5,"payoutPct":12.7},{"fiscalYear":2024,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2023,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2022,"dps":100,"yieldPct":1.6,"payoutPct":null},{"fiscalYear":2021,"dps":220,"yieldPct":2.8,"payoutPct":44.67},{"fiscalYear":2020,"dps":150,"yieldPct":2.3,"payoutPct":null},{"fiscalYear":2019,"dps":250,"yieldPct":3.2,"payoutPct":27.5},{"fiscalYear":2018,"dps":200,"yieldPct":3.2,"payoutPct":105.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":161921532042,"operatingIncome":10331869592,"netIncome":2327868672,"controllingNetIncome":2442413755,"ebitda":23832348988,"fcff":-459538317,"cfo":17487495938,"capex":18068124148,"totalAssets":254277214624,"totalLiabilities":47413841569,"totalEquity":206863373055,"cash":5231610489,"totalDebt":7550000000},{"fiscalYear":2019,"statement":"연결","revenue":199386233396,"operatingIncome":21937198122,"netIncome":11156442161,"controllingNetIncome":11282649239,"ebitda":36932757257,"fcff":10849260403,"cfo":26941940971,"capex":16276136829,"totalAssets":286170370038,"totalLiabilities":71762132461,"totalEquity":214408237577,"cash":10722639158,"totalDebt":6400000000},{"fiscalYear":2020,"statement":"연결","revenue":172313769654,"operatingIncome":-14856788466,"netIncome":-14904335734,"controllingNetIncome":-14843015269,"ebitda":-1740830675,"fcff":-7331652776,"cfo":18940087811,"capex":26469607773,"totalAssets":263230581094,"totalLiabilities":67288899564,"totalEquity":195941681530,"cash":5724144829,"totalDebt":10000000000},{"fiscalYear":2021,"statement":"연결","revenue":215573813894,"operatingIncome":7742344856,"netIncome":6033786742,"controllingNetIncome":6051220066,"ebitda":21394393066,"fcff":3645759358,"cfo":19634303812,"capex":16169320583,"totalAssets":271514539939,"totalLiabilities":71577714119,"totalEquity":199936825820,"cash":25209667890,"totalDebt":11200000000},{"fiscalYear":2022,"statement":"연결","revenue":253028639290,"operatingIncome":3546451200,"netIncome":-1021655503,"controllingNetIncome":-1015762580,"ebitda":16411360236,"fcff":-31765266902,"cfo":2003229615,"capex":33942745079,"totalAssets":309226087513,"totalLiabilities":112016003859,"totalEquity":197210083654,"cash":11351149237,"totalDebt":34452000000},{"fiscalYear":2023,"statement":"연결","revenue":252371391671,"operatingIncome":-5810962795,"netIncome":-12359024137,"controllingNetIncome":-12359024137,"ebitda":10276961032,"fcff":-68824843233,"cfo":-4302199372,"capex":65179211647,"totalAssets":362621260298,"totalLiabilities":181432555065,"totalEquity":181188705233,"cash":22954843084,"totalDebt":118070000000},{"fiscalYear":2024,"statement":"연결","revenue":246460145921,"operatingIncome":10222169336,"netIncome":-2896812793,"controllingNetIncome":-2896812793,"ebitda":105779041888,"fcff":-37066663430,"cfo":22183159477,"capex":62786661047,"totalAssets":388227963004,"totalLiabilities":210528990787,"totalEquity":177698972217,"cash":25654578671,"totalDebt":50000000000},{"fiscalYear":2025,"statement":"연결","revenue":268775672567,"operatingIncome":21618190019,"netIncome":21290435096,"controllingNetIncome":21290435096,"ebitda":36666467666,"fcff":17991693720,"cfo":25464417661,"capex":11882505719,"totalAssets":399442193970,"totalLiabilities":199682486524,"totalEquity":199759707446,"cash":43894578530,"totalDebt":139480000000}],"quarterly":[{"stockCode":"100220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":42942923872,"operatingIncome":-14370409117,"netIncome":-14082785681,"prevYearRevenue":42980063053,"prevYearOperatingIncome":-11466227868,"prevYearNetIncome":-6695359258,"source":"11014","updatedAt":"2026-08-26T22:29:48.853Z"},{"stockCode":"100220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":94388911979,"operatingIncome":26391312194,"netIncome":21862694397,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:48.857Z"},{"stockCode":"100220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":104237314713,"operatingIncome":35041682714,"netIncome":25758009933,"prevYearRevenue":87484906560,"prevYearOperatingIncome":19108383659,"prevYearNetIncome":22662594649,"source":"11013","updatedAt":"2026-08-26T22:29:48.313Z"},{"stockCode":"100220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":52569631057,"operatingIncome":-860460599,"netIncome":879855740,"prevYearRevenue":43958930156,"prevYearOperatingIncome":-9511096717,"prevYearNetIncome":-9152068269,"source":"11012","updatedAt":"2026-08-26T22:29:48.550Z"}]}