{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/205100","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":"205100","name":"엑셈","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":1379,"marketCap":93136796746,"sharesOutstanding":67539374,"asOf":"2026-09-26T15:09:35.488Z"},"valuation":{"fiscalYear":2025,"per":14.1,"perTtm":3.16,"ttmPeriod":"25Q3~26Q2","pbr":0.76,"psr":1.95,"evEbitda":4.18,"ev":50005192496,"fcff":9778944659,"fcffYield":0.1956,"roe":0.0554,"revenueGrowth":{"y1":-0.22,"y3":-0.0467,"y5":0.0404},"operatingIncomeGrowth":{"y1":-0.5866,"y3":-0.337,"y5":-0.1766},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.446Z"},"price":{"high52w":2390,"low52w":1261,"fromHigh":-0.423,"returns":[{"label":"1개월","value":-0.0404},{"label":"3개월","value":0.014},{"label":"6개월","value":-0.2514},{"label":"1년","value":-0.4094},{"label":"3년","value":-0.4822},{"label":"5년","value":-0.3997}]},"dividends":[{"fiscalYear":2025,"dps":42,"yieldPct":2.4,"payoutPct":45.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":32359591790,"operatingIncome":4494336677,"netIncome":6275020974,"controllingNetIncome":5978721457,"ebitda":null,"fcff":6709966747,"cfo":6956236039,"capex":460284294,"totalAssets":77768734007,"totalLiabilities":12949481368,"totalEquity":64819252639,"cash":23968070667,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":34454977994,"operatingIncome":6315139791,"netIncome":4872080582,"controllingNetIncome":4703978887,"ebitda":6335233383,"fcff":4484015092,"cfo":7601782404,"capex":3207686553,"totalAssets":86036974924,"totalLiabilities":14200621110,"totalEquity":71836353814,"cash":33866749092,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":39177985592,"operatingIncome":9648151750,"netIncome":8706278228,"controllingNetIncome":8199193065,"ebitda":10534398585,"fcff":-1904862715,"cfo":11524761876,"capex":13514816402,"totalAssets":94382154532,"totalLiabilities":13819104440,"totalEquity":80563050092,"cash":34323633454,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":47330196572,"operatingIncome":12306499162,"netIncome":11278884605,"controllingNetIncome":10730104218,"ebitda":13696052924,"fcff":7759388128,"cfo":17079059677,"capex":9396957031,"totalAssets":112308839074,"totalLiabilities":20547071552,"totalEquity":91761767522,"cash":37231632027,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":55133275799,"operatingIncome":12530332588,"netIncome":9603008998,"controllingNetIncome":8588292638,"ebitda":16465701483,"fcff":-22220857615,"cfo":8942401008,"capex":31263788571,"totalAssets":119020736915,"totalLiabilities":17587525887,"totalEquity":101433211028,"cash":24634977531,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":53889135871,"operatingIncome":4912495133,"netIncome":10422416874,"controllingNetIncome":10419038474,"ebitda":10043897431,"fcff":1756948328,"cfo":7953781277,"capex":6260899753,"totalAssets":132758341959,"totalLiabilities":14026280292,"totalEquity":118732061667,"cash":19769374760,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":61237482059,"operatingIncome":8833525477,"netIncome":10767697123,"controllingNetIncome":9062039256,"ebitda":11721198413,"fcff":18114638088,"cfo":18362365999,"capex":267083206,"totalAssets":147383500951,"totalLiabilities":15555922543,"totalEquity":131827578408,"cash":27001351125,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":47763052042,"operatingIncome":3651507130,"netIncome":8685692423,"controllingNetIncome":6605652102,"ebitda":11961932414,"fcff":9778944659,"cfo":10661662905,"capex":898909906,"totalAssets":159002989270,"totalLiabilities":18008388171,"totalEquity":140994601099,"cash":43412145006,"totalDebt":280540756}],"quarterly":[{"stockCode":"205100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13536468562,"operatingIncome":519731677,"netIncome":1548514560,"prevYearRevenue":12329958218,"prevYearOperatingIncome":505414268,"prevYearNetIncome":482330364,"source":"11014","updatedAt":"2026-08-26T22:27:34.885Z"},{"stockCode":"205100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10001321584,"operatingIncome":5695147775,"netIncome":9594083469,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:34.890Z"},{"stockCode":"205100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11171342676,"operatingIncome":-2229572612,"netIncome":3265007025,"prevYearRevenue":9681170158,"prevYearOperatingIncome":-2111766660,"prevYearNetIncome":-2418751317,"source":"11013","updatedAt":"2026-08-26T22:27:34.386Z"},{"stockCode":"205100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12644149493,"operatingIncome":2587951572,"netIncome":15045258189,"prevYearRevenue":9387148122,"prevYearOperatingIncome":-789797572,"prevYearNetIncome":-38154289,"source":"11012","updatedAt":"2026-08-26T22:27:34.646Z"}]}