{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/112040","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":"112040","name":"위메이드","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":14970,"marketCap":508208790510,"sharesOutstanding":33948483,"asOf":"2026-09-26T15:09:35.453Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":11.22,"ttmPeriod":"25Q3~26Q2","pbr":1.25,"psr":0.83,"evEbitda":null,"ev":376352594957,"fcff":59302425195,"fcffYield":0.1576,"roe":-0.0445,"revenueGrowth":{"y1":-0.1374,"y3":0.0983,"y5":0.3721},"operatingIncomeGrowth":{"y1":0.512,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.679Z"},"price":{"high52w":33600,"low52w":14160,"fromHigh":-0.5545,"returns":[{"label":"1개월","value":-0.0119},{"label":"3개월","value":0.0204},{"label":"6개월","value":-0.3117},{"label":"1년","value":-0.4286},{"label":"3년","value":-0.5943},{"label":"5년","value":-0.7779}]},"dividends":[{"fiscalYear":2025,"dps":295,"yieldPct":1.2,"payoutPct":null},{"fiscalYear":2022,"dps":750,"yieldPct":null,"payoutPct":null},{"fiscalYear":2021,"dps":650,"yieldPct":0.3,"payoutPct":7},{"fiscalYear":2020,"dps":600,"yieldPct":1.6,"payoutPct":null},{"fiscalYear":2019,"dps":600,"yieldPct":2,"payoutPct":-101.7},{"fiscalYear":2018,"dps":600,"yieldPct":2.4,"payoutPct":-134.4},{"fiscalYear":2017,"dps":600,"yieldPct":1.3,"payoutPct":102.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":127075870093,"operatingIncome":-36162084782,"netIncome":-48528176488,"controllingNetIncome":6455,"ebitda":-24167712567,"fcff":-43409579703,"cfo":-40538894386,"capex":2870685317,"totalAssets":350825087723,"totalLiabilities":75243840838,"totalEquity":275581246885,"cash":57154044639,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":113648123517,"operatingIncome":-9330257173,"netIncome":-28698789113,"controllingNetIncome":6455,"ebitda":null,"fcff":-59708867379,"cfo":-43125780140,"capex":16583087239,"totalAssets":296259242835,"totalLiabilities":61598029106,"totalEquity":234661213729,"cash":38124055761,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":126242137495,"operatingIncome":-12838601170,"netIncome":-18361927120,"controllingNetIncome":6455,"ebitda":-9894610296,"fcff":-19234547657,"cfo":-14884985405,"capex":4349562252,"totalAssets":323370694038,"totalLiabilities":67350352265,"totalEquity":256020341773,"cash":42196706547,"totalDebt":782829320},{"fiscalYear":2021,"statement":"연결","revenue":334983131724,"operatingIncome":97350931326,"netIncome":308090969487,"controllingNetIncome":6455,"ebitda":null,"fcff":93317300165,"cfo":94395580798,"capex":1965768517,"totalAssets":1027300099293,"totalLiabilities":383599172258,"totalEquity":643700927035,"cash":273726165333,"totalDebt":33772469330},{"fiscalYear":2022,"statement":"연결","revenue":463491566220,"operatingIncome":-84938285329,"netIncome":-185755765680,"controllingNetIncome":6455,"ebitda":null,"fcff":-42775070933,"cfo":-37019525545,"capex":7787864977,"totalAssets":1429831181230,"totalLiabilities":895502859674,"totalEquity":534328321556,"cash":268132689768,"totalDebt":150041118618},{"fiscalYear":2023,"statement":"연결","revenue":605252428314,"operatingIncome":-110440776864,"netIncome":-206682445625,"controllingNetIncome":6455,"ebitda":-110058836337,"fcff":-15346544651,"cfo":-10289938210,"capex":11710513650,"totalAssets":1417739361214,"totalLiabilities":1016961075732,"totalEquity":400778285482,"cash":314809390192,"totalDebt":148281438255},{"fiscalYear":2024,"statement":"연결","revenue":711871164004,"operatingIncome":7062218897,"netIncome":181624881770,"controllingNetIncome":188419075520,"ebitda":null,"fcff":-82621508952,"cfo":-80206752362,"capex":5543722000,"totalAssets":1875682729061,"totalLiabilities":1043785464054,"totalEquity":831897265007,"cash":270686029798,"totalDebt":177847375278},{"fiscalYear":2025,"statement":"연결","revenue":614039504365,"operatingIncome":10678082423,"netIncome":-27040443605,"controllingNetIncome":-18618755668,"ebitda":null,"fcff":59302425195,"cfo":64255777601,"capex":8908468584,"totalAssets":1745649917765,"totalLiabilities":932994067295,"totalEquity":812655850470,"cash":296472812229,"totalDebt":164616616676}],"quarterly":[{"stockCode":"112040","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":163648297290,"operatingIncome":26308155889,"netIncome":57360165978,"prevYearRevenue":214360690172,"prevYearOperatingIncome":51788361266,"prevYearNetIncome":35885677115,"source":"11014","updatedAt":"2026-08-26T22:21:42.087Z"},{"stockCode":"112040","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":191737440388,"operatingIncome":24254942460,"netIncome":-35464880335,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:42.089Z"},{"stockCode":"112040","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":153324403049,"operatingIncome":8488266895,"netIncome":19927733853,"prevYearRevenue":141833424712,"prevYearOperatingIncome":-11336568831,"prevYearNetIncome":-20621455797,"source":"11013","updatedAt":"2026-08-26T22:21:41.562Z"},{"stockCode":"112040","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":108274192348,"operatingIncome":-20961901130,"netIncome":3457086675,"prevYearRevenue":116820341975,"prevYearOperatingIncome":-28548447095,"prevYearNetIncome":-28314273451,"source":"11012","updatedAt":"2026-08-26T22:21:41.835Z"}]}