{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/173130","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":"173130","name":"오파스넷","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":7170,"marketCap":93543211410,"sharesOutstanding":13046473,"asOf":"2026-09-26T15:09:35.477Z"},"valuation":{"fiscalYear":2025,"per":7.39,"perTtm":7.52,"ttmPeriod":"25Q3~26Q2","pbr":1.45,"psr":0.4,"evEbitda":null,"ev":51292601348,"fcff":null,"fcffYield":null,"roe":0.2136,"revenueGrowth":{"y1":0.2095,"y3":0.11,"y5":0.1581},"operatingIncomeGrowth":{"y1":0.3186,"y3":0.1811,"y5":0.1808},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.289Z"},"price":{"high52w":8350,"low52w":5470,"fromHigh":-0.1413,"returns":[{"label":"1개월","value":0.2426},{"label":"3개월","value":0.1851},{"label":"6개월","value":-0.0913},{"label":"1년","value":0.1363},{"label":"3년","value":-0.4875},{"label":"5년","value":0.7382}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":3.6,"payoutPct":25.8},{"fiscalYear":2024,"dps":100,"yieldPct":1.1,"payoutPct":13.7},{"fiscalYear":2023,"dps":100,"yieldPct":0.7,"payoutPct":11.4},{"fiscalYear":2022,"dps":50,"yieldPct":0.6,"payoutPct":9.7},{"fiscalYear":2021,"dps":50,"yieldPct":1.3,"payoutPct":9.4}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":79083414788,"operatingIncome":3070674240,"netIncome":2289020582,"controllingNetIncome":null,"ebitda":3189785425,"fcff":1822859961,"cfo":1997599589,"capex":314500000,"totalAssets":51562708199,"totalLiabilities":21328610539,"totalEquity":30234097660,"cash":11644502982,"totalDebt":0},{"fiscalYear":2019,"statement":"별도","revenue":104149382606,"operatingIncome":3057622119,"netIncome":-11878217564,"controllingNetIncome":null,"ebitda":3834795505,"fcff":-731757439,"cfo":-859096406,"capex":0,"totalAssets":65756400004,"totalLiabilities":48074786325,"totalEquity":17681613679,"cash":21331233737,"totalDebt":9201733318},{"fiscalYear":2020,"statement":"별도","revenue":111973363216,"operatingIncome":6118723307,"netIncome":6017874518,"controllingNetIncome":null,"ebitda":6500852394,"fcff":1333308238,"cfo":1089458313,"capex":0,"totalAssets":50929140848,"totalLiabilities":28332323508,"totalEquity":22596817340,"cash":10051938132,"totalDebt":660912655},{"fiscalYear":2021,"statement":"연결","revenue":121756063316,"operatingIncome":5796708441,"netIncome":6230927077,"controllingNetIncome":6230927077,"ebitda":null,"fcff":null,"cfo":8831593856,"capex":null,"totalAssets":76887115863,"totalLiabilities":47877064955,"totalEquity":29010050908,"cash":22555200036,"totalDebt":5971118937},{"fiscalYear":2022,"statement":"연결","revenue":170585406981,"operatingIncome":8523778870,"netIncome":6068542107,"controllingNetIncome":6068542107,"ebitda":null,"fcff":null,"cfo":-35245698652,"capex":null,"totalAssets":119291361210,"totalLiabilities":83962037811,"totalEquity":35329323399,"cash":13004426345,"totalDebt":33208052441},{"fiscalYear":2023,"statement":"연결","revenue":224980562132,"operatingIncome":13950555536,"netIncome":10460499457,"controllingNetIncome":10454305298,"ebitda":null,"fcff":null,"cfo":27842553908,"capex":null,"totalAssets":125993769991,"totalLiabilities":79280265503,"totalEquity":46713504488,"cash":25994508912,"totalDebt":19243780818},{"fiscalYear":2024,"statement":"연결","revenue":192885362327,"operatingIncome":10651501416,"netIncome":9646943701,"controllingNetIncome":9544760118,"ebitda":null,"fcff":null,"cfo":11355445944,"capex":null,"totalAssets":138071038763,"totalLiabilities":83392851408,"totalEquity":54678187355,"cash":33688537428,"totalDebt":17267091637},{"fiscalYear":2025,"statement":"연결","revenue":233294461420,"operatingIncome":14044634082,"netIncome":12014819475,"controllingNetIncome":12662889984,"ebitda":null,"fcff":null,"cfo":31659806005,"capex":null,"totalAssets":149069140402,"totalLiabilities":84171888777,"totalEquity":64897251625,"cash":49362407812,"totalDebt":7111797750}],"quarterly":[{"stockCode":"173130","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":42825514143,"operatingIncome":3362488442,"netIncome":3038512715,"prevYearRevenue":44412413105,"prevYearOperatingIncome":2513841278,"prevYearNetIncome":1793971962,"source":"11014","updatedAt":"2026-08-26T22:28:53.514Z"},{"stockCode":"173130","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":87946963185,"operatingIncome":4535391968,"netIncome":3940188247,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:53.516Z"},{"stockCode":"173130","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":38093280834,"operatingIncome":1405906108,"netIncome":1830125310,"prevYearRevenue":44365798032,"prevYearOperatingIncome":564692847,"prevYearNetIncome":469846345,"source":"11013","updatedAt":"2026-08-26T22:28:53.009Z"},{"stockCode":"173130","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":47340933029,"operatingIncome":1936505173,"netIncome":3631120188,"prevYearRevenue":58156186060,"prevYearOperatingIncome":5582060825,"prevYearNetIncome":4566272168,"source":"11012","updatedAt":"2026-08-26T22:28:53.280Z"}]}