{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/122830","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":"122830","name":"원포유","market":"KONEX","sector":"소프트웨어 개발 및 공급업","listingDate":"2020-10-23","lastPrice":1242,"marketCap":40677965370,"sharesOutstanding":32751985,"asOf":"2026-10-03T15:32:53.162Z"},"valuation":{"fiscalYear":2025,"per":16.75,"perTtm":null,"ttmPeriod":null,"pbr":1.79,"psr":4.5,"evEbitda":17.18,"ev":53101961335,"fcff":2888290616,"fcffYield":0.0544,"roe":0.1125,"revenueGrowth":{"y1":-0.0982,"y3":0.1617,"y5":null},"operatingIncomeGrowth":{"y1":-0.1904,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-10-03T15:32:55.219Z"},"price":{"high52w":2300,"low52w":886,"fromHigh":-0.46,"returns":[{"label":"1개월","value":-0.0534},{"label":"3개월","value":0.3019},{"label":"6개월","value":-0.1058},{"label":"1년","value":-0.2677},{"label":"3년","value":-0.0409},{"label":"5년","value":1.9976}],"tradedDays3m":61},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":5772308739,"operatingIncome":-18229654,"netIncome":198338278,"controllingNetIncome":null,"ebitda":942796650,"fcff":-945269989,"cfo":1123690583,"capex":2264845919,"totalAssets":18878044348,"totalLiabilities":9761605117,"totalEquity":9116439231,"cash":2443393814,"totalDebt":7000000000},{"fiscalYear":2023,"statement":"별도","revenue":10125554535,"operatingIncome":2910518702,"netIncome":2518484856,"controllingNetIncome":null,"ebitda":3701877017,"fcff":4833069912,"cfo":4668121912,"capex":81075636,"totalAssets":22288345555,"totalLiabilities":11352843194,"totalEquity":10935502361,"cash":399754942,"totalDebt":7000000000},{"fiscalYear":2024,"statement":"별도","revenue":10033860915,"operatingIncome":2838207798,"netIncome":2473403780,"controllingNetIncome":null,"ebitda":null,"fcff":3868672550,"cfo":3835739922,"capex":182856063,"totalAssets":33820007712,"totalLiabilities":13399681070,"totalEquity":20420326642,"cash":628051011,"totalDebt":7055892825},{"fiscalYear":2025,"statement":"별도","revenue":9048861288,"operatingIncome":2297938555,"netIncome":2428248414,"controllingNetIncome":null,"ebitda":3090558300,"fcff":2888290616,"cfo":3123865204,"capex":424294276,"totalAssets":44754254636,"totalLiabilities":21995706907,"totalEquity":22758547729,"cash":2618567632,"totalDebt":15042563597}],"quarterly":[]}