{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/131090","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":"131090","name":"시큐브","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":4310,"marketCap":33006932510,"sharesOutstanding":7658221,"asOf":"2026-09-26T15:09:35.463Z"},"valuation":{"fiscalYear":2025,"per":7.02,"perTtm":6.99,"ttmPeriod":"25Q3~26Q2","pbr":0.67,"psr":2.46,"evEbitda":4.47,"ev":21115487362,"fcff":6121365530,"fcffYield":0.2899,"roe":0.0984,"revenueGrowth":{"y1":0.1128,"y3":-0.0065,"y5":-0.018},"operatingIncomeGrowth":{"y1":0.2611,"y3":-0.0666,"y5":0.0047},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.534Z"},"price":{"high52w":4580,"low52w":3470,"fromHigh":-0.059,"returns":[{"label":"1개월","value":0.0213},{"label":"3개월","value":0.235},{"label":"6개월","value":0.108},{"label":"1년","value":0.0448},{"label":"3년","value":-0.1309},{"label":"5년","value":-0.3432}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":3.8,"payoutPct":24.4},{"fiscalYear":2024,"dps":25,"yieldPct":2.8,"payoutPct":31.6},{"fiscalYear":2023,"dps":25,"yieldPct":2.4,"payoutPct":17},{"fiscalYear":2022,"dps":25,"yieldPct":2.2,"payoutPct":21.24},{"fiscalYear":2021,"dps":25,"yieldPct":1.8,"payoutPct":20.07},{"fiscalYear":2020,"dps":15,"yieldPct":0.9,"payoutPct":21.94},{"fiscalYear":2019,"dps":10,"yieldPct":0.7,"payoutPct":6.81},{"fiscalYear":2018,"dps":10,"yieldPct":0.7,"payoutPct":12.89}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":18424545028,"operatingIncome":2312944598,"netIncome":2578419303,"controllingNetIncome":2578556586,"ebitda":2895850497,"fcff":984313113,"cfo":2726728837,"capex":1742415724,"totalAssets":32745585803,"totalLiabilities":5977610087,"totalEquity":26767975716,"cash":13866558069,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":18216685142,"operatingIncome":5050030988,"netIncome":5145956187,"controllingNetIncome":5145956187,"ebitda":5505848451,"fcff":4907913956,"cfo":6502128824,"capex":1600512816,"totalAssets":37345661447,"totalLiabilities":5946045972,"totalEquity":31399615475,"cash":18399997470,"totalDebt":173907989},{"fiscalYear":2020,"statement":"연결","revenue":14714020362,"operatingIncome":4213640889,"netIncome":2530753139,"controllingNetIncome":2530753139,"ebitda":6640301649,"fcff":3931440598,"cfo":4685158255,"capex":753717657,"totalAssets":37634892777,"totalLiabilities":4089065188,"totalEquity":33545827589,"cash":8797764287,"totalDebt":81212109},{"fiscalYear":2021,"statement":"연결","revenue":13198408789,"operatingIncome":5483437281,"netIncome":4859881424,"controllingNetIncome":4859881424,"ebitda":5740015095,"fcff":4393152374,"cfo":4728774732,"capex":338452443,"totalAssets":41483197664,"totalLiabilities":3596412221,"totalEquity":37886785443,"cash":12562243617,"totalDebt":89061890},{"fiscalYear":2022,"statement":"연결","revenue":13702794762,"operatingIncome":5304365069,"netIncome":4825964033,"controllingNetIncome":null,"ebitda":5640579323,"fcff":6224307716,"cfo":7600418732,"capex":1377907268,"totalAssets":46751099188,"totalLiabilities":4988273346,"totalEquity":41762825842,"cash":13106624516,"totalDebt":38773158},{"fiscalYear":2023,"statement":"별도","revenue":14445671814,"operatingIncome":4453118488,"netIncome":5786793032,"controllingNetIncome":null,"ebitda":4551530697,"fcff":3241659205,"cfo":3577777059,"capex":343889586,"totalAssets":48914948975,"totalLiabilities":4069633650,"totalEquity":44845315325,"cash":6160746842,"totalDebt":322198156},{"fiscalYear":2024,"statement":"별도","revenue":12075656393,"operatingIncome":3420835998,"netIncome":3027423444,"controllingNetIncome":null,"ebitda":3827245384,"fcff":2983091786,"cfo":3116198231,"capex":147856270,"totalAssets":48531987014,"totalLiabilities":2634226873,"totalEquity":45897760141,"cash":7158068869,"totalDebt":324505147},{"fiscalYear":2025,"statement":"별도","revenue":13438054169,"operatingIncome":4313922657,"netIncome":4698796110,"controllingNetIncome":null,"ebitda":4721721763,"fcff":6121365530,"cfo":6324541140,"capex":220184029,"totalAssets":52952662310,"totalLiabilities":3323461394,"totalEquity":49629200916,"cash":12242196333,"totalDebt":350751185}],"quarterly":[{"stockCode":"131090","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":2697747879,"operatingIncome":564495342,"netIncome":701706947,"prevYearRevenue":2533068578,"prevYearOperatingIncome":458763737,"prevYearNetIncome":648086822,"source":"11014","updatedAt":"2026-08-26T22:32:59.200Z"},{"stockCode":"131090","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":5819298296,"operatingIncome":3376094395,"netIncome":3220545657,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:59.201Z"},{"stockCode":"131090","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":2323573352,"operatingIncome":6936631,"netIncome":233682957,"prevYearRevenue":2669600064,"prevYearOperatingIncome":272446225,"prevYearNetIncome":502731424,"source":"11013","updatedAt":"2026-08-26T22:32:58.645Z"},{"stockCode":"131090","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":2717132443,"operatingIncome":396021840,"netIncome":567503375,"prevYearRevenue":2251407930,"prevYearOperatingIncome":100886695,"prevYearNetIncome":273812082,"source":"11012","updatedAt":"2026-08-26T22:32:58.904Z"}]}