{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/133750","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":"133750","name":"메가엠디","market":"KOSDAQ","sector":"일반 교습 학원","lastPrice":1371,"marketCap":32091102567,"sharesOutstanding":23407077,"asOf":"2026-09-26T15:09:35.464Z"},"valuation":{"fiscalYear":2025,"per":11.5,"perTtm":6.36,"ttmPeriod":"25Q3~26Q2","pbr":0.48,"psr":0.93,"evEbitda":6.53,"ev":22974725303,"fcff":3904377622,"fcffYield":0.1699,"roe":0.0422,"revenueGrowth":{"y1":-0.0521,"y3":-0.1874,"y5":-0.1594},"operatingIncomeGrowth":{"y1":-0.1889,"y3":-0.0321,"y5":-0.2392},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.424Z"},"price":{"high52w":1965,"low52w":1302,"fromHigh":-0.3023,"returns":[{"label":"1개월","value":-0.0878},{"label":"3개월","value":0.0347},{"label":"6개월","value":-0.2665},{"label":"1년","value":-0.2984},{"label":"3년","value":-0.3037},{"label":"5년","value":-0.7191}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":3.3,"payoutPct":null},{"fiscalYear":2024,"dps":60,"yieldPct":2.9,"payoutPct":35},{"fiscalYear":2021,"dps":150,"yieldPct":3.3,"payoutPct":49.8},{"fiscalYear":2020,"dps":100,"yieldPct":2.4,"payoutPct":45.1},{"fiscalYear":2019,"dps":50,"yieldPct":1.6,"payoutPct":135.2},{"fiscalYear":2018,"dps":50,"yieldPct":2.1,"payoutPct":93.3},{"fiscalYear":2017,"dps":50,"yieldPct":1.9,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":75327657355,"operatingIncome":1890923814,"netIncome":1127491377,"controllingNetIncome":1109595158,"ebitda":6415628695,"fcff":12114511158,"cfo":14974585511,"capex":2860074353,"totalAssets":100658988645,"totalLiabilities":43467595551,"totalEquity":57191393094,"cash":25814124358,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":80374370042,"operatingIncome":-844577454,"netIncome":804927767,"controllingNetIncome":413241233,"ebitda":7945233785,"fcff":7443302696,"cfo":9691195944,"capex":2403581532,"totalAssets":108321009338,"totalLiabilities":50993514912,"totalEquity":57327494426,"cash":21415026516,"totalDebt":9194602842},{"fiscalYear":2020,"statement":"연결","revenue":82439762191,"operatingIncome":7114280946,"netIncome":4885133771,"controllingNetIncome":4897476111,"ebitda":9773623984,"fcff":12350157327,"cfo":16029553184,"capex":3831296380,"totalAssets":113130080401,"totalLiabilities":51269289524,"totalEquity":61860790877,"cash":35027927316,"totalDebt":9482935032},{"fiscalYear":2021,"statement":"연결","revenue":79434903990,"operatingIncome":7690985752,"netIncome":6650303615,"controllingNetIncome":6650303615,"ebitda":12045254550,"fcff":15977112775,"cfo":17944652096,"capex":2173727417,"totalAssets":114567165381,"totalLiabilities":47971937758,"totalEquity":66595227623,"cash":31084325223,"totalDebt":7458479794},{"fiscalYear":2022,"statement":"연결","revenue":64468046391,"operatingIncome":2000608357,"netIncome":2112779377,"controllingNetIncome":2112779377,"ebitda":4122632657,"fcff":-9810997417,"cfo":-8259500593,"capex":1749022543,"totalAssets":93552799124,"totalLiabilities":27811103317,"totalEquity":65741695807,"cash":32545350114,"totalDebt":7157531718},{"fiscalYear":2023,"statement":"연결","revenue":36041389502,"operatingIncome":-3939064553,"netIncome":-3197186339,"controllingNetIncome":-3197186339,"ebitda":-96955535,"fcff":-1227438366,"cfo":1054733392,"capex":2482890602,"totalAssets":84711572637,"totalLiabilities":22467422753,"totalEquity":62244149884,"cash":29927816928,"totalDebt":5007069429},{"fiscalYear":2024,"statement":"연결","revenue":36491420174,"operatingIncome":2236373524,"netIncome":3783322758,"controllingNetIncome":3783322758,"ebitda":3679597405,"fcff":8243403690,"cfo":8387005134,"capex":288608400,"totalAssets":87387157493,"totalLiabilities":21608477324,"totalEquity":65778680169,"cash":30078946558,"totalDebt":4628166612},{"fiscalYear":2025,"statement":"별도","revenue":34591356901,"operatingIncome":1813813179,"netIncome":2789882419,"controllingNetIncome":null,"ebitda":3517104851,"fcff":3904377622,"cfo":5103554904,"capex":1332260477,"totalAssets":83254214247,"totalLiabilities":16864949267,"totalEquity":66389264980,"cash":12320076352,"totalDebt":3203699088}],"quarterly":[{"stockCode":"133750","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":9323465027,"operatingIncome":1667984070,"netIncome":2174805508,"prevYearRevenue":9939641754,"prevYearOperatingIncome":1346212357,"prevYearNetIncome":898605711,"source":"11014","updatedAt":"2026-08-26T22:32:29.389Z"},{"stockCode":"133750","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":7128324625,"operatingIncome":-569848966,"netIncome":-608718414,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:29.393Z"},{"stockCode":"133750","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":7782065101,"operatingIncome":149552469,"netIncome":1885343739,"prevYearRevenue":8379385025,"prevYearOperatingIncome":-491783157,"prevYearNetIncome":-194050479,"source":"11013","updatedAt":"2026-08-26T22:32:28.871Z"},{"stockCode":"133750","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":9010709842,"operatingIncome":994672098,"netIncome":1594111662,"prevYearRevenue":9760182224,"prevYearOperatingIncome":1207461232,"prevYearNetIncome":1417845804,"source":"11012","updatedAt":"2026-08-26T22:32:29.128Z"}]}