{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/123570","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":"123570","name":"이엠넷","market":"KOSDAQ","sector":"광고업","lastPrice":1635,"marketCap":36421387530,"sharesOutstanding":22276078,"asOf":"2026-09-26T15:09:35.459Z"},"valuation":{"fiscalYear":2025,"per":18.57,"perTtm":17.71,"ttmPeriod":"25Q3~26Q2","pbr":0.38,"psr":1.13,"evEbitda":48.08,"ev":33566792038,"fcff":-3894489981,"fcffYield":-0.116,"roe":0.0206,"revenueGrowth":{"y1":-0.1116,"y3":-0.0997,"y5":-0.0373},"operatingIncomeGrowth":{"y1":-0.9424,"y3":-0.6914,"y5":-0.4804},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.566Z"},"price":{"high52w":2235,"low52w":1617,"fromHigh":-0.2685,"returns":[{"label":"1개월","value":-0.0091},{"label":"3개월","value":-0.0085},{"label":"6개월","value":-0.1679},{"label":"1년","value":-0.2668},{"label":"3년","value":-0.455},{"label":"5년","value":-0.7654}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":3.01,"payoutPct":65.3},{"fiscalYear":2024,"dps":60,"yieldPct":2.56,"payoutPct":22.3},{"fiscalYear":2023,"dps":50,"yieldPct":1.42,"payoutPct":26.4},{"fiscalYear":2022,"dps":90,"yieldPct":2.13,"payoutPct":25.9},{"fiscalYear":2021,"dps":200,"yieldPct":3.16,"payoutPct":17},{"fiscalYear":2020,"dps":50,"yieldPct":1.24,"payoutPct":15.5},{"fiscalYear":2019,"dps":30,"yieldPct":0.86,"payoutPct":9.3},{"fiscalYear":2018,"dps":20,"yieldPct":0.94,"payoutPct":10.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":31601445220,"operatingIncome":5544145192,"netIncome":4500362381,"controllingNetIncome":4247815130,"ebitda":6021395884,"fcff":4900321185,"cfo":4997419595,"capex":97496772,"totalAssets":86074265414,"totalLiabilities":31005988804,"totalEquity":55068276610,"cash":13965318133,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":36701873787,"operatingIncome":7715026924,"netIncome":8095507900,"controllingNetIncome":7184733961,"ebitda":null,"fcff":4197564935,"cfo":4467289780,"capex":277446917,"totalAssets":97285984400,"totalLiabilities":34965337609,"totalEquity":62320646791,"cash":16334597502,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":39016624512,"operatingIncome":7237711987,"netIncome":7888312863,"controllingNetIncome":7054955373,"ebitda":null,"fcff":8919127010,"cfo":9459868716,"capex":549589214,"totalAssets":113735974016,"totalLiabilities":46408955905,"totalEquity":67327018111,"cash":18963619246,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":35239063687,"operatingIncome":9895420067,"netIncome":26329671951,"controllingNetIncome":25777552323,"ebitda":null,"fcff":9031174318,"cfo":9468104394,"capex":444591788,"totalAssets":134973114026,"totalLiabilities":42505514700,"totalEquity":92467599326,"cash":27672726380,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":44211307834,"operatingIncome":9327837585,"netIncome":7333560297,"controllingNetIncome":6720237675,"ebitda":10017371205,"fcff":5442692691,"cfo":5841644125,"capex":428697321,"totalAssets":128222304576,"totalLiabilities":34389280708,"totalEquity":93833023868,"cash":8694339815,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":35018281188,"operatingIncome":3665773146,"netIncome":3916975656,"controllingNetIncome":4042610579,"ebitda":4149027626,"fcff":8275845645,"cfo":8319725347,"capex":57745295,"totalAssets":126168705144,"totalLiabilities":32404935546,"totalEquity":93763769598,"cash":14992096751,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":36311366788,"operatingIncome":4757884465,"netIncome":5912210018,"controllingNetIncome":5745459583,"ebitda":5028259033,"fcff":10471059405,"cfo":10725591105,"capex":293168951,"totalAssets":138751054712,"totalLiabilities":40267553966,"totalEquity":98483500746,"cash":17276257860,"totalDebt":408086878},{"fiscalYear":2025,"statement":"연결","revenue":32260399959,"operatingIncome":274223860,"netIncome":1850271907,"controllingNetIncome":1961376322,"ebitda":698109963,"fcff":-3894489981,"cfo":-3774732829,"capex":151952302,"totalAssets":137272776944,"totalLiabilities":38092489462,"totalEquity":99180287482,"cash":4852699971,"totalDebt":1998104479}],"quarterly":[{"stockCode":"123570","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7927408787,"operatingIncome":-11785500,"netIncome":497373672,"prevYearRevenue":8572423801,"prevYearOperatingIncome":883248511,"prevYearNetIncome":1392585562,"source":"11014","updatedAt":"2026-08-26T22:32:19.019Z"},{"stockCode":"123570","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8466426631,"operatingIncome":606172420,"netIncome":1825934,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:19.023Z"},{"stockCode":"123570","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8469371702,"operatingIncome":236650373,"netIncome":797267892,"prevYearRevenue":7747700347,"prevYearOperatingIncome":-322418907,"prevYearNetIncome":670032916,"source":"11013","updatedAt":"2026-08-26T22:32:18.500Z"},{"stockCode":"123570","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":8185390998,"operatingIncome":196521778,"netIncome":759947643,"prevYearRevenue":8118864194,"prevYearOperatingIncome":2255847,"prevYearNetIncome":681039385,"source":"11012","updatedAt":"2026-08-26T22:32:18.783Z"}]}