{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/234300","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":"234300","name":"에스트래픽","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":3135,"marketCap":85296390300,"sharesOutstanding":27207780,"asOf":"2026-09-26T15:09:35.501Z"},"valuation":{"fiscalYear":2025,"per":17.63,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.84,"psr":0.51,"evEbitda":9.23,"ev":93233804584,"fcff":327621692,"fcffYield":0.0035,"roe":0.0484,"revenueGrowth":{"y1":-0.1101,"y3":0.084,"y5":0.128},"operatingIncomeGrowth":{"y1":-0.2082,"y3":-0.0227,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.478Z"},"price":{"high52w":3945,"low52w":2605,"fromHigh":-0.2053,"returns":[{"label":"1개월","value":0.1442},{"label":"3개월","value":0.1484},{"label":"6개월","value":-0.0806},{"label":"1년","value":-0.191},{"label":"3년","value":-0.2354},{"label":"5년","value":-0.6096}]},"dividends":[{"fiscalYear":2025,"dps":140,"yieldPct":3.97,"payoutPct":77.86},{"fiscalYear":2024,"dps":60,"yieldPct":1.57,"payoutPct":27},{"fiscalYear":2023,"dps":40,"yieldPct":1.03,"payoutPct":6.56},{"fiscalYear":2017,"dps":20,"yieldPct":4,"payoutPct":8.09}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":40678385718,"operatingIncome":-8759528272,"netIncome":-9009158013,"controllingNetIncome":-9009158013,"ebitda":null,"fcff":-10708037094,"cfo":-9615690187,"capex":1760873810,"totalAssets":101672765948,"totalLiabilities":60808205973,"totalEquity":40864559975,"cash":6555996668,"totalDebt":38462508112},{"fiscalYear":2019,"statement":"연결","revenue":79673571978,"operatingIncome":-2520869649,"netIncome":-9372757761,"controllingNetIncome":-9372757761,"ebitda":-1940151360,"fcff":5883010041,"cfo":7459437536,"capex":2083755304,"totalAssets":121068654327,"totalLiabilities":89685084978,"totalEquity":31383569349,"cash":17300131725,"totalDebt":37361634935},{"fiscalYear":2020,"statement":"연결","revenue":92130559673,"operatingIncome":-3147226811,"netIncome":-21176922584,"controllingNetIncome":-21176922584,"ebitda":14125713734,"fcff":640702562,"cfo":2589985347,"capex":2263782797,"totalAssets":108598791755,"totalLiabilities":76179498185,"totalEquity":32419293570,"cash":16963975180,"totalDebt":17240000000},{"fiscalYear":2021,"statement":"연결","revenue":137398697302,"operatingIncome":1343808208,"netIncome":-8581832381,"controllingNetIncome":-8569779835,"ebitda":6639206265,"fcff":-9148975583,"cfo":-6089870645,"capex":3386734307,"totalAssets":137676090154,"totalLiabilities":102638738991,"totalEquity":35037351163,"cash":25757299020,"totalDebt":27329927472},{"fiscalYear":2022,"statement":"연결","revenue":132069703100,"operatingIncome":9595456107,"netIncome":32385358855,"controllingNetIncome":32042508661,"ebitda":38352730087,"fcff":-10616315521,"cfo":5316233049,"capex":16178962243,"totalAssets":178967516813,"totalLiabilities":110476617901,"totalEquity":68490898912,"cash":13431465590,"totalDebt":5416041449},{"fiscalYear":2023,"statement":"연결","revenue":147172546236,"operatingIncome":17379683944,"netIncome":16699535561,"controllingNetIncome":16609695357,"ebitda":19206419996,"fcff":-18682515020,"cfo":373758462,"capex":19373492986,"totalAssets":186565293901,"totalLiabilities":92325391783,"totalEquity":94239902118,"cash":13526059579,"totalDebt":12342480000},{"fiscalYear":2024,"statement":"연결","revenue":189044828063,"operatingIncome":11312230078,"netIncome":5966862224,"controllingNetIncome":5981076709,"ebitda":14548788612,"fcff":3460107228,"cfo":14189933994,"capex":11164215699,"totalAssets":189395819777,"totalLiabilities":90933776898,"totalEquity":98462042879,"cash":18906284850,"totalDebt":12000000000},{"fiscalYear":2025,"statement":"연결","revenue":168238551225,"operatingIncome":8956631429,"netIncome":4946488369,"controllingNetIncome":4838976969,"ebitda":10101618762,"fcff":327621692,"cfo":4041799401,"capex":4231477473,"totalAssets":172855230596,"totalLiabilities":70616576429,"totalEquity":102238654167,"cash":14062585716,"totalDebt":22000000000}],"quarterly":[{"stockCode":"234300","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":33476258621,"operatingIncome":-5158881771,"netIncome":-3582398396,"prevYearRevenue":49926153659,"prevYearOperatingIncome":2443502795,"prevYearNetIncome":178308252,"source":"11014","updatedAt":"2026-08-26T22:28:55.393Z"},{"stockCode":"234300","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":59254633351,"operatingIncome":7789918693,"netIncome":7052132422,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:55.397Z"},{"stockCode":"234300","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15547201071,"operatingIncome":-4266124993,"netIncome":-2413512043,"prevYearRevenue":36728698333,"prevYearOperatingIncome":2410217640,"prevYearNetIncome":985703575,"source":"11013","updatedAt":"2026-08-26T22:28:54.890Z"},{"stockCode":"234300","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":18799815574,"operatingIncome":-2708230137,"netIncome":-2521649655,"prevYearRevenue":38778960920,"prevYearOperatingIncome":3915376867,"prevYearNetIncome":491050768,"source":"11012","updatedAt":"2026-08-26T22:28:55.134Z"}]}