{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/253450","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":"253450","name":"스튜디오드래곤","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":20150,"marketCap":605678734700,"sharesOutstanding":30058498,"asOf":"2026-09-26T15:09:35.508Z"},"valuation":{"fiscalYear":2025,"per":58.69,"perTtm":19.38,"ttmPeriod":"25Q3~26Q2","pbr":0.76,"psr":1.14,"evEbitda":null,"ev":565506060252,"fcff":-10230236817,"fcffYield":-0.0181,"roe":0.0134,"revenueGrowth":{"y1":-0.0353,"y3":-0.0873,"y5":0.0019},"operatingIncomeGrowth":{"y1":-0.1658,"y3":-0.225,"y5":-0.0917},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.329Z"},"price":{"high52w":50000,"low52w":19700,"fromHigh":-0.597,"returns":[{"label":"1개월","value":-0.0714},{"label":"3개월","value":0.0197},{"label":"6개월","value":-0.4655},{"label":"1년","value":-0.5507},{"label":"3년","value":-0.6087},{"label":"5년","value":-0.7749}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":379606273010,"operatingIncome":39891820303,"netIncome":35833521799,"controllingNetIncome":35833521799,"ebitda":115171142890,"fcff":-29266536852,"cfo":-29054648659,"capex":312406552,"totalAssets":512374587654,"totalLiabilities":111089075582,"totalEquity":401285512072,"cash":153038515490,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":468660678163,"operatingIncome":28701606368,"netIncome":26424613466,"controllingNetIncome":26424613466,"ebitda":145543059797,"fcff":-12935971151,"cfo":-12176095691,"capex":992014386,"totalAssets":581557107129,"totalLiabilities":153306914808,"totalEquity":428250192321,"cash":59833972851,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":525729451263,"operatingIncome":49117055975,"netIncome":29619306416,"controllingNetIncome":29619306416,"ebitda":165320545213,"fcff":-2923997184,"cfo":5210495083,"capex":8369142715,"totalAssets":757299504134,"totalLiabilities":147952225200,"totalEquity":609347278934,"cash":49092547607,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":487113525190,"operatingIncome":52576803933,"netIncome":39048169618,"controllingNetIncome":39048169618,"ebitda":151648087890,"fcff":-11212023234,"cfo":-8375258954,"capex":3088190298,"totalAssets":884028333744,"totalLiabilities":200163847030,"totalEquity":683864486714,"cash":64613454283,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":697945822981,"operatingIncome":65219473466,"netIncome":50564996667,"controllingNetIncome":50564996667,"ebitda":218525674353,"fcff":-66783227551,"cfo":-62911673466,"capex":7227909068,"totalAssets":1090666384738,"totalLiabilities":429935208171,"totalEquity":660731176567,"cash":123683665358,"totalDebt":170000000000},{"fiscalYear":2023,"statement":"연결","revenue":753145749935,"operatingIncome":55871055692,"netIncome":30082921099,"controllingNetIncome":30082921099,"ebitda":75921210400,"fcff":47057526321,"cfo":44744697167,"capex":3523977720,"totalAssets":1092226033778,"totalLiabilities":384456010525,"totalEquity":707770023253,"cash":158381170621,"totalDebt":170000000000},{"fiscalYear":2024,"statement":"연결","revenue":550080744350,"operatingIncome":36393818100,"netIncome":33488155067,"controllingNetIncome":33488155067,"ebitda":193350924059,"fcff":180842196753,"cfo":179617417522,"capex":2279209616,"totalAssets":925506475223,"totalLiabilities":185882470870,"totalEquity":739624004353,"cash":178151285208,"totalDebt":1500000000},{"fiscalYear":2025,"statement":"연결","revenue":530685384145,"operatingIncome":30359009641,"netIncome":10319624051,"controllingNetIncome":10319624051,"ebitda":null,"fcff":-10230236817,"cfo":-9806949401,"capex":1042928982,"totalAssets":1034472891355,"totalLiabilities":234222074125,"totalEquity":800250817230,"cash":62972674448,"totalDebt":22800000000}],"quarterly":[{"stockCode":"253450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":136509684554,"operatingIncome":10469039537,"netIncome":8901037521,"prevYearRevenue":90319846748,"prevYearOperatingIncome":-936712567,"prevYearNetIncome":-6127784890,"source":"11014","updatedAt":"2026-08-26T22:21:13.486Z"},{"stockCode":"253450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":145884238711,"operatingIncome":18531980047,"netIncome":2780763621,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:13.489Z"},{"stockCode":"253450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":155268525812,"operatingIncome":6414968835,"netIncome":6554323519,"prevYearRevenue":133800053446,"prevYearOperatingIncome":4273548496,"prevYearNetIncome":2366359888,"source":"11013","updatedAt":"2026-08-26T22:21:12.966Z"},{"stockCode":"253450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":145291923512,"operatingIncome":15445809079,"netIncome":13016742804,"prevYearRevenue":114491407434,"prevYearOperatingIncome":-2915558439,"prevYearNetIncome":-3728536979,"source":"11012","updatedAt":"2026-08-26T22:21:13.216Z"}]}