{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/194480","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":"194480","name":"데브시스터즈","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":14130,"marketCap":171950089500,"sharesOutstanding":12169150,"asOf":"2026-09-26T15:09:35.484Z"},"valuation":{"fiscalYear":2025,"per":16.39,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.03,"psr":0.58,"evEbitda":10.47,"ev":170063202308,"fcff":4698770123,"fcffYield":0.0276,"roe":0.0661,"revenueGrowth":{"y1":0.2515,"y3":0.1129,"y5":0.3319},"operatingIncomeGrowth":{"y1":-0.7664,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.500Z"},"price":{"high52w":50200,"low52w":13150,"fromHigh":-0.7185,"returns":[{"label":"1개월","value":-0.1289},{"label":"3개월","value":0.0745},{"label":"6개월","value":-0.5666},{"label":"1년","value":-0.7208},{"label":"3년","value":-0.686},{"label":"5년","value":-0.924}]},"dividends":[{"fiscalYear":2021,"dps":500,"yieldPct":0.6,"payoutPct":8.75}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":35707620107,"operatingIncome":-12322058407,"netIncome":-18387262703,"controllingNetIncome":-18035417630,"ebitda":-10948875380,"fcff":6217476042,"cfo":7834978044,"capex":1621752961,"totalAssets":135459202841,"totalLiabilities":18507789585,"totalEquity":116951413256,"cash":5629588996,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":37596925140,"operatingIncome":-22185728015,"netIncome":-13898290414,"controllingNetIncome":-13309914083,"ebitda":-20469014037,"fcff":-3947032401,"cfo":-2668219293,"capex":1280257599,"totalAssets":123408357128,"totalLiabilities":21010434716,"totalEquity":102397922411,"cash":7227808408,"totalDebt":1313670462},{"fiscalYear":2020,"statement":"연결","revenue":70510663671,"operatingIncome":-6123221602,"netIncome":-5903142715,"controllingNetIncome":-5892972038,"ebitda":-2080592194,"fcff":-6019270952,"cfo":-3956709045,"capex":2062561907,"totalAssets":132189807661,"totalLiabilities":32468787678,"totalEquity":99721019983,"cash":6886851665,"totalDebt":774353069},{"fiscalYear":2021,"statement":"연결","revenue":369329230873,"operatingIncome":56654442538,"netIncome":60377123422,"controllingNetIncome":60399364236,"ebitda":64146753384,"fcff":55911613075,"cfo":70785348731,"capex":14876306933,"totalAssets":273711470325,"totalLiabilities":107735313697,"totalEquity":165976156628,"cash":31286773987,"totalDebt":10562535986},{"fiscalYear":2022,"statement":"연결","revenue":214423954452,"operatingIncome":-19910863432,"netIncome":-6693112876,"controllingNetIncome":-6692765112,"ebitda":-8731247245,"fcff":-25222522830,"cfo":-13680522176,"capex":11542000654,"totalAssets":300418039001,"totalLiabilities":119179284852,"totalEquity":181238754149,"cash":21641462912,"totalDebt":10728662022},{"fiscalYear":2023,"statement":"연결","revenue":161143328758,"operatingIncome":-47992774337,"netIncome":-49721229028,"controllingNetIncome":-49596264298,"ebitda":-37686780665,"fcff":-28726179173,"cfo":-26105115048,"capex":2621064125,"totalAssets":239751806880,"totalLiabilities":105194369267,"totalEquity":134557437613,"cash":8229623340,"totalDebt":7621063260},{"fiscalYear":2024,"statement":"연결","revenue":236186554886,"operatingIncome":27185096721,"netIncome":28271330928,"controllingNetIncome":27970756229,"ebitda":37109732107,"fcff":42285512422,"cfo":45059194354,"capex":2773681932,"totalAssets":260367520968,"totalLiabilities":106219465941,"totalEquity":154148055027,"cash":10834807152,"totalDebt":2505914657},{"fiscalYear":2025,"statement":"연결","revenue":295578347074,"operatingIncome":6350198195,"netIncome":10804699019,"controllingNetIncome":10492460889,"ebitda":16250031628,"fcff":4698770123,"cfo":8302385059,"capex":3844185766,"totalAssets":302727136909,"totalLiabilities":133273486321,"totalEquity":169453650588,"cash":12035223609,"totalDebt":10148336417}],"quarterly":[{"stockCode":"194480","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":54875777343,"operatingIncome":-728836330,"netIncome":1639149482,"prevYearRevenue":72030224569,"prevYearOperatingIncome":13394582438,"prevYearNetIncome":14347522632,"source":"11014","updatedAt":"2026-08-26T22:24:47.139Z"},{"stockCode":"194480","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":59644238892,"operatingIncome":-12437618895,"netIncome":-11321818540,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:47.141Z"},{"stockCode":"194480","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":58471497546,"operatingIncome":-17373679304,"netIncome":-15088127742,"prevYearRevenue":89082593293,"prevYearOperatingIncome":9408349968,"prevYearNetIncome":10158252932,"source":"11013","updatedAt":"2026-08-26T22:24:46.586Z"},{"stockCode":"194480","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":52668441033,"operatingIncome":-15974564347,"netIncome":-14972710283,"prevYearRevenue":91975737546,"prevYearOperatingIncome":10108303452,"prevYearNetIncome":10329115145,"source":"11012","updatedAt":"2026-08-26T22:24:46.893Z"}]}