{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/123420","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":"123420","name":"위메이드플레이","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":6470,"marketCap":67294735270,"sharesOutstanding":10401041,"asOf":"2026-09-26T15:09:35.459Z"},"valuation":{"fiscalYear":2025,"per":3.57,"perTtm":5.14,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.54,"evEbitda":1.46,"ev":32326892703,"fcff":17894917776,"fcffYield":0.5536,"roe":0.0738,"revenueGrowth":{"y1":0.0403,"y3":-0.0223,"y5":0.0336},"operatingIncomeGrowth":{"y1":9.1981,"y3":1.2914,"y5":-0.0372},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.604Z"},"price":{"high52w":9430,"low52w":5230,"fromHigh":-0.3139,"returns":[{"label":"1개월","value":0.0237},{"label":"3개월","value":0.2071},{"label":"6개월","value":-0.065},{"label":"1년","value":-0.2906},{"label":"3년","value":-0.2597},{"label":"5년","value":-0.6836}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":85986810005,"operatingIncome":8557118924,"netIncome":9921388659,"controllingNetIncome":9921388659,"ebitda":8751437412,"fcff":8949741700,"cfo":9653850204,"capex":704108504,"totalAssets":152508452109,"totalLiabilities":15532855635,"totalEquity":136975596474,"cash":19724771231,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":84400907135,"operatingIncome":2762398313,"netIncome":2962423449,"controllingNetIncome":2962423449,"ebitda":null,"fcff":4069800217,"cfo":4518491638,"capex":550777500,"totalAssets":155395536481,"totalLiabilities":18604675774,"totalEquity":136790860707,"cash":16707054096,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":106203952676,"operatingIncome":12984963850,"netIncome":14643914860,"controllingNetIncome":14643914860,"ebitda":14138144676,"fcff":16529638405,"cfo":17773503843,"capex":1243865438,"totalAssets":165206222532,"totalLiabilities":20654122730,"totalEquity":144552099802,"cash":36214622797,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":105734197125,"operatingIncome":8478267043,"netIncome":14172554724,"controllingNetIncome":14237654619,"ebitda":null,"fcff":8959962696,"cfo":10201002741,"capex":1334928214,"totalAssets":191156749452,"totalLiabilities":25669649127,"totalEquity":165487100325,"cash":49558753233,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":134045125478,"operatingIncome":892993172,"netIncome":-532578590,"controllingNetIncome":-382037714,"ebitda":3786733236,"fcff":8706959585,"cfo":9256406155,"capex":549446570,"totalAssets":404135013527,"totalLiabilities":181811632281,"totalEquity":222323381246,"cash":47373567997,"totalDebt":130744638579},{"fiscalYear":2023,"statement":"연결","revenue":121678519778,"operatingIncome":-436034591,"netIncome":4328399509,"controllingNetIncome":4312517354,"ebitda":5770713833,"fcff":2361960586,"cfo":4041381987,"capex":1679421401,"totalAssets":391591450887,"totalLiabilities":163418705543,"totalEquity":228172745344,"cash":32448890539,"totalDebt":120840477948},{"fiscalYear":2024,"statement":"연결","revenue":120411951651,"operatingIncome":1053500210,"netIncome":24494199009,"controllingNetIncome":23551303906,"ebitda":4506324685,"fcff":4592296571,"cfo":4914547797,"capex":322251226,"totalAssets":404213284468,"totalLiabilities":148901084851,"totalEquity":255312199617,"cash":31580179994,"totalDebt":3559751584},{"fiscalYear":2025,"statement":"연결","revenue":125264827354,"operatingIncome":10743666754,"netIncome":20972196606,"controllingNetIncome":18846482326,"ebitda":22123409402,"fcff":17894917776,"cfo":19549810175,"capex":1654892399,"totalAssets":316778155367,"totalLiabilities":39732541289,"totalEquity":277045614078,"cash":45165091893,"totalDebt":10197249326}],"quarterly":[{"stockCode":"123420","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":31083423687,"operatingIncome":3383784343,"netIncome":4203376062,"prevYearRevenue":29025730897,"prevYearOperatingIncome":-958876899,"prevYearNetIncome":-721110356,"source":"11014","updatedAt":"2026-08-26T22:29:40.175Z"},{"stockCode":"123420","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":32159118431,"operatingIncome":3146683857,"netIncome":-889384860,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:40.180Z"},{"stockCode":"123420","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":32380278729,"operatingIncome":3388864820,"netIncome":6149260787,"prevYearRevenue":32397146852,"prevYearOperatingIncome":1758378762,"prevYearNetIncome":4090447337,"source":"11013","updatedAt":"2026-08-26T22:29:39.676Z"},{"stockCode":"123420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":32191942199,"operatingIncome":2595324834,"netIncome":3628247241,"prevYearRevenue":29625138384,"prevYearOperatingIncome":2454819792,"prevYearNetIncome":13567758067,"source":"11012","updatedAt":"2026-08-26T22:29:39.929Z"}]}