{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/192080","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":"192080","name":"더블유게임즈","market":"KOSPI","sector":"소프트웨어 개발 및 공급업","lastPrice":58600,"marketCap":1240765224800,"sharesOutstanding":21173468,"asOf":"2026-09-26T15:09:35.483Z"},"valuation":{"fiscalYear":2025,"per":9.45,"perTtm":5.18,"ttmPeriod":"25Q3~26Q2","pbr":1.05,"psr":1.72,"evEbitda":null,"ev":692771469488,"fcff":237149676452,"fcffYield":0.3423,"roe":0.1133,"revenueGrowth":{"y1":0.1364,"y3":0.0526,"y5":0.0181},"operatingIncomeGrowth":{"y1":-0.0667,"y3":0.0808,"y5":0.0363},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.861Z"},"price":{"high52w":74600,"low52w":47300,"fromHigh":-0.2145,"returns":[{"label":"1개월","value":0.0245},{"label":"3개월","value":-0.0233},{"label":"6개월","value":0.1604},{"label":"1년","value":0.1141},{"label":"3년","value":0.465},{"label":"5년","value":-0.0684}]},"dividends":[{"fiscalYear":2025,"dps":1200,"yieldPct":2.2,"payoutPct":17.6},{"fiscalYear":2024,"dps":1200,"yieldPct":2.4,"payoutPct":12.7},{"fiscalYear":2023,"dps":1000,"yieldPct":2,"payoutPct":11.1},{"fiscalYear":2022,"dps":600,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2021,"dps":700,"yieldPct":1.2,"payoutPct":9.5},{"fiscalYear":2020,"dps":350,"yieldPct":0.6,"payoutPct":5.3},{"fiscalYear":2019,"dps":350,"yieldPct":0.7,"payoutPct":5.4},{"fiscalYear":2018,"dps":350,"yieldPct":0.6,"payoutPct":6.7}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":null,"operatingIncome":null,"netIncome":null,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":null,"capex":null,"totalAssets":null,"totalLiabilities":null,"totalEquity":null,"cash":null,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":155636444148,"operatingIncome":44859614521,"netIncome":48718418406,"controllingNetIncome":48839781287,"ebitda":45170381717,"fcff":53814013175,"cfo":54254022994,"capex":445243030,"totalAssets":436960920697,"totalLiabilities":58747431648,"totalEquity":378213539049,"cash":15316024643,"totalDebt":43511061355},{"fiscalYear":2017,"statement":"연결","revenue":319345253471,"operatingIncome":81019757742,"netIncome":35641749365,"controllingNetIncome":35364188708,"ebitda":null,"fcff":86333323478,"cfo":82407202399,"capex":6161137456,"totalAssets":997179791986,"totalLiabilities":592561877476,"totalEquity":404617914510,"cash":24804466129,"totalDebt":549249521461},{"fiscalYear":2018,"statement":"연결","revenue":483010036111,"operatingIncome":135754820816,"netIncome":87761133649,"controllingNetIncome":87761133649,"ebitda":null,"fcff":164869378631,"cfo":156285030121,"capex":4263930614,"totalAssets":996761336535,"totalLiabilities":478507167080,"totalEquity":518254169455,"cash":41804988099,"totalDebt":423829719221},{"fiscalYear":2019,"statement":"연결","revenue":513847375043,"operatingIncome":154608044453,"netIncome":110292804888,"controllingNetIncome":110292804888,"ebitda":163612978792,"fcff":172411339410,"cfo":164430654773,"capex":1126702338,"totalAssets":1074710470364,"totalLiabilities":427556203565,"totalEquity":647154266799,"cash":45803303938,"totalDebt":368896954709},{"fiscalYear":2020,"statement":"연결","revenue":658175938523,"operatingIncome":194184071689,"netIncome":124794299949,"controllingNetIncome":112303650357,"ebitda":280574329242,"fcff":203584362803,"cfo":201817518948,"capex":530292573,"totalAssets":1023166745928,"totalLiabilities":95278855777,"totalEquity":927887890151,"cash":60025673271,"totalDebt":21798769567},{"fiscalYear":2021,"statement":"연결","revenue":624060773474,"operatingIncome":190364411040,"netIncome":156282035070,"controllingNetIncome":125464174001,"ebitda":null,"fcff":189621833311,"cfo":189499036494,"capex":694615190,"totalAssets":1381904218263,"totalLiabilities":197077447691,"totalEquity":1184826770572,"cash":183881959264,"totalDebt":114746457124},{"fiscalYear":2022,"statement":"연결","revenue":617262019515,"operatingIncome":183857429569,"netIncome":-221064092608,"controllingNetIncome":-132222938947,"ebitda":429103193708,"fcff":119387323975,"cfo":118824453359,"capex":1263811446,"totalAssets":1235636097982,"totalLiabilities":229338873566,"totalEquity":1006297224416,"cash":302722786822,"totalDebt":39335104856},{"fiscalYear":2023,"statement":"연결","revenue":582333575007,"operatingIncome":213292020378,"netIncome":192894646449,"controllingNetIncome":149063499993,"ebitda":null,"fcff":97032622253,"cfo":95878847603,"capex":688552345,"totalAssets":1287800688516,"totalLiabilities":91075429752,"totalEquity":1196725258764,"cash":298475758641,"totalDebt":49346133236},{"fiscalYear":2024,"statement":"연결","revenue":633474235686,"operatingIncome":248734053740,"netIncome":243320737026,"controllingNetIncome":187182055816,"ebitda":null,"fcff":273977448942,"cfo":274743815797,"capex":2530467173,"totalAssets":1646281734989,"totalLiabilities":89908330956,"totalEquity":1556373404033,"cash":545550269676,"totalDebt":25752978219},{"fiscalYear":2025,"statement":"연결","revenue":719897452508,"operatingIncome":232134020348,"netIncome":179810727076,"controllingNetIncome":131254556348,"ebitda":null,"fcff":237149676452,"cfo":236934156311,"capex":941275500,"totalAssets":1847861880558,"totalLiabilities":195498405164,"totalEquity":1652363475394,"cash":569919505893,"totalDebt":21925750581}],"quarterly":[{"stockCode":"192080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":186153548331,"operatingIncome":59152283808,"netIncome":56396306925,"prevYearRevenue":154059805929,"prevYearOperatingIncome":59467827038,"prevYearNetIncome":40851141899,"source":"11014","updatedAt":"2026-08-26T22:20:27.605Z"},{"stockCode":"192080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":199818245797,"operatingIncome":63910431580,"netIncome":44626918732,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:27.607Z"},{"stockCode":"192080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":204987089511,"operatingIncome":68470864691,"netIncome":73549155704,"prevYearRevenue":161979965731,"prevYearOperatingIncome":54753566142,"prevYearNetIncome":45797662529,"source":"11013","updatedAt":"2026-08-26T22:20:27.116Z"},{"stockCode":"192080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":210628862678,"operatingIncome":70071579603,"netIncome":65033071465,"prevYearRevenue":171945692649,"prevYearOperatingIncome":54317738818,"prevYearNetIncome":32989838890,"source":"11012","updatedAt":"2026-08-26T22:20:27.360Z"}]}