{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/237820","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":"237820","name":"플레이디","market":"KOSDAQ","sector":"광고업","lastPrice":2300,"marketCap":29502422000,"sharesOutstanding":12827140,"asOf":"2026-09-26T15:09:35.502Z"},"valuation":{"fiscalYear":2025,"per":5.02,"perTtm":7.15,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.73,"evEbitda":0.84,"ev":5675581557,"fcff":5279042369,"fcffYield":0.9301,"roe":0.0665,"revenueGrowth":{"y1":0.0418,"y3":-0.0291,"y5":0.0654},"operatingIncomeGrowth":{"y1":0.5554,"y3":0.0361,"y5":0.4143},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.078Z"},"price":{"high52w":5200,"low52w":2175,"fromHigh":-0.5577,"returns":[{"label":"1개월","value":-0.0234},{"label":"3개월","value":-0.2308},{"label":"6개월","value":-0.5188},{"label":"1년","value":-0.5594},{"label":"3년","value":-0.5085},{"label":"5년","value":-0.7157}]},"dividends":[{"fiscalYear":2025,"dps":190,"yieldPct":4.1,"payoutPct":41.5},{"fiscalYear":2019,"dps":220,"yieldPct":null,"payoutPct":30.14}],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":38572319649,"operatingIncome":8802948917,"netIncome":6589775891,"controllingNetIncome":null,"ebitda":9974227352,"fcff":4031077147,"cfo":4962155157,"capex":1371386979,"totalAssets":97299209198,"totalLiabilities":56885585477,"totalEquity":40413623721,"cash":16230048760,"totalDebt":896614955},{"fiscalYear":2020,"statement":"별도","revenue":29306229210,"operatingIncome":1100212288,"netIncome":1487712627,"controllingNetIncome":null,"ebitda":2280618937,"fcff":-985617810,"cfo":514264043,"capex":1555170031,"totalAssets":119883450074,"totalLiabilities":49448645197,"totalEquity":70434804877,"cash":27744247798,"totalDebt":15717096},{"fiscalYear":2021,"statement":"별도","revenue":34680497548,"operatingIncome":3338918401,"netIncome":2964143190,"controllingNetIncome":null,"ebitda":4509894506,"fcff":null,"cfo":-1353643267,"capex":null,"totalAssets":141799179438,"totalLiabilities":67746048844,"totalEquity":74053130594,"cash":21739418795,"totalDebt":5198220122},{"fiscalYear":2022,"statement":"별도","revenue":43952147282,"operatingIncome":5596977274,"netIncome":4953447526,"controllingNetIncome":null,"ebitda":6661530744,"fcff":null,"cfo":15251693,"capex":null,"totalAssets":162643360888,"totalLiabilities":83620933955,"totalEquity":79022426933,"cash":17909872326,"totalDebt":3821262995},{"fiscalYear":2023,"statement":"별도","revenue":37255650160,"operatingIncome":2531121706,"netIncome":2885948551,"controllingNetIncome":null,"ebitda":3493021684,"fcff":5057141931,"cfo":5243408288,"capex":365515850,"totalAssets":135533647627,"totalLiabilities":54237847289,"totalEquity":81295800338,"cash":15122035048,"totalDebt":2511221488},{"fiscalYear":2024,"statement":"별도","revenue":38614111514,"operatingIncome":4001982311,"netIncome":4300661190,"controllingNetIncome":null,"ebitda":4736491029,"fcff":15423284443,"cfo":15303828328,"capex":0,"totalAssets":134692731941,"totalLiabilities":48983847521,"totalEquity":85708884420,"cash":20677866029,"totalDebt":1107889543},{"fiscalYear":2025,"statement":"연결","revenue":40227143049,"operatingIncome":6224756280,"netIncome":5872618681,"controllingNetIncome":5872618681,"ebitda":6740140806,"fcff":5279042369,"cfo":6913104017,"capex":1703888490,"totalAssets":145390355507,"totalLiabilities":54380995191,"totalEquity":91009360316,"cash":23840599770,"totalDebt":13759327}],"quarterly":[{"stockCode":"237820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9456578045,"operatingIncome":1434486162,"netIncome":1363755058,"prevYearRevenue":9536963518,"prevYearOperatingIncome":1280920411,"prevYearNetIncome":1359107092,"source":"11014","updatedAt":"2026-08-26T22:33:19.602Z"},{"stockCode":"237820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13322241049,"operatingIncome":3047461495,"netIncome":2514438980,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:19.608Z"},{"stockCode":"237820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8991937789,"operatingIncome":-97934376,"netIncome":87197442,"prevYearRevenue":7656160574,"prevYearOperatingIncome":46055134,"prevYearNetIncome":367701352,"source":"11013","updatedAt":"2026-08-26T22:33:19.083Z"},{"stockCode":"237820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11120155051,"operatingIncome":89099168,"netIncome":160902396,"prevYearRevenue":9792163381,"prevYearOperatingIncome":1696753489,"prevYearNetIncome":1626723291,"source":"11012","updatedAt":"2026-08-26T22:33:19.329Z"}]}