{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/169330","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":"169330","name":"엠브레인","market":"KOSDAQ","sector":"시장조사 및 여론조사업","lastPrice":1574,"marketCap":28830828932,"sharesOutstanding":18316918,"asOf":"2026-09-26T15:09:35.476Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":1.1,"psr":0.51,"evEbitda":12.9,"ev":21664732982,"fcff":-55725265,"fcffYield":-0.0026,"roe":-0.031,"revenueGrowth":{"y1":0.0456,"y3":0.0309,"y5":0.0643},"operatingIncomeGrowth":{"y1":-1.7508,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.041Z"},"price":{"high52w":2185,"low52w":1260,"fromHigh":-0.2796,"returns":[{"label":"1개월","value":0.2136},{"label":"3개월","value":0.0109},{"label":"6개월","value":-0.1845},{"label":"1년","value":-0.2341},{"label":"3년","value":-0.4736},{"label":"5년","value":-0.5974}]},"dividends":[{"fiscalYear":2025,"dps":80,"yieldPct":3.5,"payoutPct":-168.7},{"fiscalYear":2024,"dps":80,"yieldPct":3.2,"payoutPct":100.9},{"fiscalYear":2023,"dps":120,"yieldPct":3.7,"payoutPct":58.5},{"fiscalYear":2022,"dps":170,"yieldPct":4.4,"payoutPct":50.4},{"fiscalYear":2021,"dps":280,"yieldPct":3.2,"payoutPct":51.4},{"fiscalYear":2020,"dps":220,"yieldPct":null,"payoutPct":51.2}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":41119890854,"operatingIncome":4619525384,"netIncome":3853416467,"controllingNetIncome":3853416467,"ebitda":6460998110,"fcff":2837892002,"cfo":3538037192,"capex":813813395,"totalAssets":34217849283,"totalLiabilities":11609346135,"totalEquity":22608503148,"cash":13544485681,"totalDebt":3759954366},{"fiscalYear":2021,"statement":"연결","revenue":43761437494,"operatingIncome":6248560476,"netIncome":4886833446,"controllingNetIncome":4886833446,"ebitda":8032732183,"fcff":6518561073,"cfo":7184038880,"capex":749333628,"totalAssets":37545694257,"totalLiabilities":11818416866,"totalEquity":25727277391,"cash":16478547568,"totalDebt":2887654523},{"fiscalYear":2022,"statement":"연결","revenue":51268071630,"operatingIncome":7396045251,"netIncome":6053755978,"controllingNetIncome":5975281379,"ebitda":9180016420,"fcff":7661948968,"cfo":9423897702,"capex":1826873357,"totalAssets":45638752295,"totalLiabilities":16144003334,"totalEquity":29494748961,"cash":20438232852,"totalDebt":2127018280},{"fiscalYear":2023,"statement":"연결","revenue":54943864075,"operatingIncome":4711681708,"netIncome":3944041216,"controllingNetIncome":3757699057,"ebitda":6787972865,"fcff":552495877,"cfo":1967050280,"capex":1456989697,"totalAssets":42166025092,"totalLiabilities":11285265467,"totalEquity":30880759625,"cash":15347409999,"totalDebt":1080154276},{"fiscalYear":2024,"statement":"연결","revenue":53710500356,"operatingIncome":1675104422,"netIncome":1891994600,"controllingNetIncome":1407805596,"ebitda":3942570589,"fcff":4057044603,"cfo":4965078879,"capex":932929396,"totalAssets":49329307367,"totalLiabilities":18962246838,"totalEquity":30367060529,"cash":7932190374,"totalDebt":412762578},{"fiscalYear":2025,"statement":"연결","revenue":56161085757,"operatingIncome":-1257743396,"netIncome":-1064077182,"controllingNetIncome":-842018814,"ebitda":1679153512,"fcff":-55725265,"cfo":1525796100,"capex":1718731589,"totalAssets":46537087170,"totalLiabilities":18489482044,"totalEquity":28047605126,"cash":9509353074,"totalDebt":2343257124}],"quarterly":[{"stockCode":"169330","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11150755362,"operatingIncome":-1007381310,"netIncome":-808657256,"prevYearRevenue":10182753016,"prevYearOperatingIncome":-1174813180,"prevYearNetIncome":-828059285,"source":"11014","updatedAt":"2026-08-26T22:34:11.772Z"},{"stockCode":"169330","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14308306806,"operatingIncome":-1665995926,"netIncome":-1566655446,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:11.775Z"}]}