{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/215200","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":"215200","name":"메가스터디교육","market":"KOSDAQ","sector":"일반 교습 학원","lastPrice":36200,"marketCap":375220819200,"sharesOutstanding":10365216,"asOf":"2026-09-26T15:09:35.493Z"},"valuation":{"fiscalYear":2025,"per":4.4,"perTtm":4.15,"ttmPeriod":"25Q3~26Q2","pbr":0.75,"psr":0.42,"evEbitda":1.66,"ev":322635090797,"fcff":112378542599,"fcffYield":0.3483,"roe":0.1803,"revenueGrowth":{"y1":-0.0608,"y3":0.0192,"y5":0.1327},"operatingIncomeGrowth":{"y1":-0.0211,"y3":-0.0367,"y5":0.2982},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.472Z"},"price":{"high52w":49450,"low52w":34150,"fromHigh":-0.2679,"returns":[{"label":"1개월","value":0.014},{"label":"3개월","value":-0.0398},{"label":"6개월","value":-0.2419},{"label":"1년","value":-0.2165},{"label":"3년","value":-0.286},{"label":"5년","value":-0.5041}]},"dividends":[{"fiscalYear":2025,"dps":3000,"yieldPct":6.6,"payoutPct":36.4},{"fiscalYear":2024,"dps":1500,"yieldPct":3.4,"payoutPct":35},{"fiscalYear":2023,"dps":2000,"yieldPct":3.2,"payoutPct":24.5},{"fiscalYear":2022,"dps":2100,"yieldPct":2.6,"payoutPct":23.3},{"fiscalYear":2021,"dps":2000,"yieldPct":2.4,"payoutPct":29},{"fiscalYear":2020,"dps":750,"yieldPct":2,"payoutPct":41.1},{"fiscalYear":2019,"dps":1100,"yieldPct":2.7,"payoutPct":27.3},{"fiscalYear":2018,"dps":850,"yieldPct":3.1,"payoutPct":24.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":356852268983,"operatingIncome":48211194138,"netIncome":42797569842,"controllingNetIncome":40853339131,"ebitda":68619136025,"fcff":33612318849,"cfo":91818895254,"capex":58326258197,"totalAssets":367190942617,"totalLiabilities":151236474038,"totalEquity":215954468579,"cash":18872297821,"totalDebt":4175320004},{"fiscalYear":2019,"statement":"연결","revenue":437346199788,"operatingIncome":59636102296,"netIncome":48427353346,"controllingNetIncome":47024779605,"ebitda":101668453468,"fcff":30139213334,"cfo":61683966509,"capex":32177927331,"totalAssets":432816424520,"totalLiabilities":182259342346,"totalEquity":250557082174,"cash":6564752259,"totalDebt":1234303284},{"fiscalYear":2020,"statement":"연결","revenue":474716713888,"operatingIncome":32815677164,"netIncome":20994407313,"controllingNetIncome":21485231543,"ebitda":85955581441,"fcff":55602212324,"cfo":96634836894,"capex":42551747594,"totalAssets":554023182914,"totalLiabilities":277085367209,"totalEquity":276937815705,"cash":58750720773,"totalDebt":5091903373},{"fiscalYear":2021,"statement":"연결","revenue":703869131483,"operatingIncome":99007256559,"netIncome":81544834223,"controllingNetIncome":81162124786,"ebitda":160605001771,"fcff":158419296751,"cfo":192402654159,"capex":35890676917,"totalAssets":724298001534,"totalLiabilities":370171191125,"totalEquity":354126810409,"cash":112225116725,"totalDebt":7145774873},{"fiscalYear":2022,"statement":"연결","revenue":835952852633,"operatingIncome":135389636306,"netIncome":99557434650,"controllingNetIncome":103597601813,"ebitda":207288701409,"fcff":67346698088,"cfo":164964063308,"capex":100280539799,"totalAssets":904710791851,"totalLiabilities":471008859752,"totalEquity":433701932099,"cash":11941671685,"totalDebt":45729811824},{"fiscalYear":2023,"statement":"연결","revenue":935225125443,"operatingIncome":127440527255,"netIncome":95793196332,"controllingNetIncome":94605640300,"ebitda":205237248424,"fcff":91457409598,"cfo":168597864803,"capex":81665487602,"totalAssets":955494455263,"totalLiabilities":464021649940,"totalEquity":491472805323,"cash":16892801352,"totalDebt":57090905329},{"fiscalYear":2024,"statement":"연결","revenue":942249234214,"operatingIncome":123624491071,"netIncome":50154643118,"controllingNetIncome":46172596408,"ebitda":205180642622,"fcff":142592021278,"cfo":174424399593,"capex":35030390262,"totalAssets":878342477244,"totalLiabilities":411601585240,"totalEquity":466740892004,"cash":54376011820,"totalDebt":13445728908},{"fiscalYear":2025,"statement":"연결","revenue":884944540620,"operatingIncome":121019655273,"netIncome":92935243694,"controllingNetIncome":85268305703,"ebitda":194352605482,"fcff":112378542599,"cfo":153879428226,"capex":44312381962,"totalAssets":896212661192,"totalLiabilities":375632585824,"totalEquity":520580075368,"cash":66298633028,"totalDebt":13712904625}],"quarterly":[{"stockCode":"215200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":249706270448,"operatingIncome":53184575404,"netIncome":42117479351,"prevYearRevenue":256017701444,"prevYearOperatingIncome":54346663716,"prevYearNetIncome":43879585467,"source":"11014","updatedAt":"2026-08-26T22:22:25.052Z"},{"stockCode":"215200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":196574964423,"operatingIncome":8976659137,"netIncome":4262253428,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:25.054Z"},{"stockCode":"215200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":236530815386,"operatingIncome":25983557585,"netIncome":22511508738,"prevYearRevenue":237670325108,"prevYearOperatingIncome":26200644798,"prevYearNetIncome":20824807507,"source":"11013","updatedAt":"2026-08-26T22:22:24.527Z"},{"stockCode":"215200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":204742632023,"operatingIncome":28412084835,"netIncome":21415876119,"prevYearRevenue":200992980641,"prevYearOperatingIncome":32657775934,"prevYearNetIncome":25730703408,"source":"11012","updatedAt":"2026-08-26T22:22:24.798Z"}]}