{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/122870","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":"122870","name":"와이지엔터테인먼트","market":"KOSDAQ","sector":"오디오물 출판 및 원판 녹음업","lastPrice":42500,"marketCap":794369582500,"sharesOutstanding":18691049,"asOf":"2026-09-26T15:09:35.458Z"},"valuation":{"fiscalYear":2025,"per":21.53,"perTtm":16.01,"ttmPeriod":"25Q3~26Q2","pbr":1.55,"psr":1.46,"evEbitda":6.13,"ev":626149676929,"fcff":83381494294,"fcffYield":0.1332,"roe":0.074,"revenueGrowth":{"y1":0.4945,"y3":0.1172,"y5":0.164},"operatingIncomeGrowth":{"y1":null,"y3":0.1522,"y5":0.4602},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.564Z"},"price":{"high52w":105500,"low52w":37050,"fromHigh":-0.5972,"returns":[{"label":"1개월","value":0.0665},{"label":"3개월","value":0.087},{"label":"6개월","value":-0.2438},{"label":"1년","value":-0.578},{"label":"3년","value":-0.3232},{"label":"5년","value":-0.2011}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":0.46,"payoutPct":15.08},{"fiscalYear":2024,"dps":250,"yieldPct":0.55,"payoutPct":25.04},{"fiscalYear":2023,"dps":300,"yieldPct":0.59,"payoutPct":9.07},{"fiscalYear":2022,"dps":250,"yieldPct":0.55,"payoutPct":13.74},{"fiscalYear":2021,"dps":250,"yieldPct":0.46,"payoutPct":68.71},{"fiscalYear":2018,"dps":150,"yieldPct":0.3,"payoutPct":18.2},{"fiscalYear":2017,"dps":150,"yieldPct":0.5,"payoutPct":24.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":285846340838,"operatingIncome":9484079518,"netIncome":15944943943,"controllingNetIncome":18705407437,"ebitda":20611585686,"fcff":-6133368177,"cfo":22450910984,"capex":28682890165,"totalAssets":594324154591,"totalLiabilities":144879538715,"totalEquity":449444615876,"cash":58565744040,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":264459739114,"operatingIncome":2024905248,"netIncome":-24642188675,"controllingNetIncome":-21533677939,"ebitda":6241607110,"fcff":18744692933,"cfo":59559817666,"capex":41743152523,"totalAssets":516346905463,"totalLiabilities":94683750039,"totalEquity":421663155424,"cash":47778652277,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":255262402297,"operatingIncome":10748005141,"netIncome":3150284532,"controllingNetIncome":9417466199,"ebitda":32170036810,"fcff":-7363373388,"cfo":25765086273,"capex":33201525236,"totalAssets":542817503814,"totalLiabilities":120265898833,"totalEquity":422551604981,"cash":51845567445,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":355630812379,"operatingIncome":50561443511,"netIncome":22861681902,"controllingNetIncome":6658090928,"ebitda":56277426797,"fcff":2901101600,"cfo":36865797260,"capex":34059717201,"totalAssets":621483516064,"totalLiabilities":138720463804,"totalEquity":482763052260,"cash":44210359065,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":391174512956,"operatingIncome":46639449138,"netIncome":46774637912,"controllingNetIncome":33691635755,"ebitda":100276363626,"fcff":45430955905,"cfo":55087918734,"capex":9756514921,"totalAssets":712872500384,"totalLiabilities":186584445794,"totalEquity":526288054590,"cash":80205457490,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":569195078742,"operatingIncome":86932081062,"netIncome":76984258248,"controllingNetIncome":61337304792,"ebitda":104732805051,"fcff":36733103122,"cfo":93596369913,"capex":56975354753,"totalAssets":742203534745,"totalLiabilities":157044777911,"totalEquity":585158756834,"cash":96860476702,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":364948984163,"operatingIncome":-20558087283,"netIncome":20029618338,"controllingNetIncome":18519347263,"ebitda":-9884693361,"fcff":-23260237335,"cfo":48805135,"capex":23486396081,"totalAssets":734324597111,"totalLiabilities":131074491602,"totalEquity":603250105509,"cash":86702986093,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":545404261988,"operatingIncome":71341515441,"netIncome":53744637813,"controllingNetIncome":36899889411,"ebitda":102085423473,"fcff":83381494294,"cfo":90908918011,"capex":7606877514,"totalAssets":838779404539,"totalLiabilities":187934244359,"totalEquity":650845160180,"cash":168219905571,"totalDebt":null}],"quarterly":[{"stockCode":"122870","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":173070883008,"operatingIncome":31120582900,"netIncome":24418007626,"prevYearRevenue":83527761118,"prevYearOperatingIncome":-3561537251,"prevYearNetIncome":-936551340,"source":"11014","updatedAt":"2026-08-26T22:21:00.648Z"},{"stockCode":"122870","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":171766621230,"operatingIncome":22336654521,"netIncome":7878397193,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:00.651Z"},{"stockCode":"122870","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":147118996847,"operatingIncome":19417938822,"netIncome":9762794813,"prevYearRevenue":100156018280,"prevYearOperatingIncome":9524641977,"prevYearNetIncome":10228369021,"source":"11013","updatedAt":"2026-08-26T22:21:00.125Z"},{"stockCode":"122870","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":127759713220,"operatingIncome":10968333710,"netIncome":7544528636,"prevYearRevenue":100410739470,"prevYearOperatingIncome":8359636043,"prevYearNetIncome":11219863973,"source":"11012","updatedAt":"2026-08-26T22:21:00.394Z"}]}