{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/207760","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":"207760","name":"미스터블루","market":"KOSDAQ","sector":"기타 정보 서비스업","lastPrice":2070,"marketCap":34395028920,"sharesOutstanding":16615956,"asOf":"2026-09-26T15:09:35.489Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.85,"psr":0.51,"evEbitda":1.42,"ev":34348664353,"fcff":2278859602,"fcffYield":0.0663,"roe":-0.3747,"revenueGrowth":{"y1":-0.0409,"y3":-0.0438,"y5":-0.0352},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.515Z"},"price":{"high52w":11156.028,"low52w":2070,"fromHigh":-0.8145,"returns":[{"label":"1개월","value":-0.1703},{"label":"3개월","value":-0.2153},{"label":"6개월","value":-0.6898},{"label":"1년","value":-0.8145},{"label":"3년","value":-0.8227},{"label":"5년","value":-0.9123}]},"dividends":[{"fiscalYear":2022,"dps":10,"yieldPct":0.3,"payoutPct":23.8},{"fiscalYear":2021,"dps":25,"yieldPct":0.3,"payoutPct":9.2},{"fiscalYear":2020,"dps":35,"yieldPct":0.3,"payoutPct":6.9},{"fiscalYear":2019,"dps":25,"yieldPct":0.3,"payoutPct":4.4},{"fiscalYear":2018,"dps":20,"yieldPct":0.8,"payoutPct":17.7},{"fiscalYear":2017,"dps":15,"yieldPct":0.4,"payoutPct":12.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":30977078403,"operatingIncome":3953323242,"netIncome":2759747185,"controllingNetIncome":2704292495,"ebitda":5626480918,"fcff":4618200236,"cfo":6269110614,"capex":1719440387,"totalAssets":44276627328,"totalLiabilities":12183754664,"totalEquity":32092872664,"cash":8362814765,"totalDebt":5000000000},{"fiscalYear":2019,"statement":"연결","revenue":63888589410,"operatingIncome":13861905335,"netIncome":12040617526,"controllingNetIncome":12042241319,"ebitda":15287046082,"fcff":8434520490,"cfo":17282864806,"capex":8964728327,"totalAssets":62303333656,"totalLiabilities":19396851728,"totalEquity":42906481928,"cash":21462557218,"totalDebt":6361082327},{"fiscalYear":2020,"statement":"연결","revenue":80687721436,"operatingIncome":14394406596,"netIncome":12247807055,"controllingNetIncome":12247993909,"ebitda":17544568940,"fcff":15860741329,"cfo":18336763057,"capex":2567623607,"totalAssets":70272951026,"totalLiabilities":16897147204,"totalEquity":53375803822,"cash":21615141109,"totalDebt":2301395184},{"fiscalYear":2021,"statement":"연결","revenue":61454693996,"operatingIncome":6768263034,"netIncome":6747268136,"controllingNetIncome":6744696398,"ebitda":9111771481,"fcff":7789071847,"cfo":8664580736,"capex":896513725,"totalAssets":80743568438,"totalLiabilities":15403881147,"totalEquity":65339687291,"cash":29091505947,"totalDebt":209032190},{"fiscalYear":2022,"statement":"연결","revenue":77157401313,"operatingIncome":7440975335,"netIncome":3135273021,"controllingNetIncome":3119557256,"ebitda":null,"fcff":4205735370,"cfo":8244729197,"capex":4075750181,"totalAssets":136410230389,"totalLiabilities":68160009014,"totalEquity":68250221375,"cash":21818548858,"totalDebt":24933751447},{"fiscalYear":2023,"statement":"연결","revenue":74126065820,"operatingIncome":694659937,"netIncome":-11228581159,"controllingNetIncome":-11224623451,"ebitda":22096154234,"fcff":-4329936680,"cfo":3412481420,"capex":7742418100,"totalAssets":115163036613,"totalLiabilities":59546875225,"totalEquity":55616161388,"cash":8456743181,"totalDebt":25773691923},{"fiscalYear":2024,"statement":"연결","revenue":70341804726,"operatingIncome":-13552961926,"netIncome":-16743234375,"controllingNetIncome":-16637527066,"ebitda":-2054490843,"fcff":-8767215149,"cfo":-6176441168,"capex":2590773981,"totalAssets":94852623352,"totalLiabilities":36159143615,"totalEquity":58693479737,"cash":9187562498,"totalDebt":11423628938},{"fiscalYear":2025,"statement":"연결","revenue":67463445141,"operatingIncome":-2457410069,"netIncome":-18558584565,"controllingNetIncome":-18556022356,"ebitda":24243719788,"fcff":2278859602,"cfo":2414749669,"capex":147751917,"totalAssets":66711853974,"totalLiabilities":26302769084,"totalEquity":40409084890,"cash":9199057187,"totalDebt":9152692620}],"quarterly":[{"stockCode":"207760","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":17465919401,"operatingIncome":-713981666,"netIncome":76988229,"prevYearRevenue":19465645773,"prevYearOperatingIncome":-4600177346,"prevYearNetIncome":-4889049536,"source":"11014","updatedAt":"2026-08-26T22:32:55.220Z"},{"stockCode":"207760","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":16506465714,"operatingIncome":465494726,"netIncome":-16502086403,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:55.225Z"},{"stockCode":"207760","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16421161971,"operatingIncome":528525425,"netIncome":1428303079,"prevYearRevenue":17053580195,"prevYearOperatingIncome":-435712239,"prevYearNetIncome":6152013776,"source":"11013","updatedAt":"2026-08-26T22:32:54.745Z"},{"stockCode":"207760","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":16298237972,"operatingIncome":94804997,"netIncome":2315983757,"prevYearRevenue":16437479831,"prevYearOperatingIncome":-1773210890,"prevYearNetIncome":-8285500167,"source":"11012","updatedAt":"2026-08-26T22:32:54.981Z"}]}