{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/258790","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":"258790","name":"소프트캠프","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":6880,"marketCap":34388001280,"sharesOutstanding":4998256,"asOf":"2026-09-26T15:09:35.510Z"},"valuation":{"fiscalYear":2025,"per":9.1,"perTtm":5.68,"ttmPeriod":"25Q3~26Q2","pbr":2.23,"psr":1.34,"evEbitda":8.87,"ev":28672852398,"fcff":2916441738,"fcffYield":0.1017,"roe":0.2793,"revenueGrowth":{"y1":0.5231,"y3":0.1059,"y5":0.0633},"operatingIncomeGrowth":{"y1":null,"y3":0.3049,"y5":0.0448},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.373Z"},"price":{"high52w":7656.461,"low52w":3415,"fromHigh":-0.1014,"returns":[{"label":"1개월","value":0.5289},{"label":"3개월","value":1.0088},{"label":"6개월","value":0.364},{"label":"1년","value":0.3159},{"label":"3년","value":0.169},{"label":"5년","value":-0.4438}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":19738973639,"operatingIncome":4093023154,"netIncome":627526282,"controllingNetIncome":462568954,"ebitda":null,"fcff":null,"cfo":6102141642,"capex":null,"totalAssets":21126082496,"totalLiabilities":11516641429,"totalEquity":9609441067,"cash":5510723379,"totalDebt":1487813395},{"fiscalYear":2020,"statement":"연결","revenue":18925356487,"operatingIncome":2395203182,"netIncome":1828700533,"controllingNetIncome":1811056638,"ebitda":null,"fcff":1109292232,"cfo":1101361619,"capex":0,"totalAssets":21098349126,"totalLiabilities":4986973847,"totalEquity":16111375279,"cash":4434659949,"totalDebt":237058507},{"fiscalYear":2021,"statement":"연결","revenue":20563915693,"operatingIncome":1132977626,"netIncome":-174113400,"controllingNetIncome":-135792308,"ebitda":1256582504,"fcff":1158241916,"cfo":1394014038,"capex":243599546,"totalAssets":33370291768,"totalLiabilities":17290186900,"totalEquity":16080104868,"cash":3622311916,"totalDebt":6366447535},{"fiscalYear":2022,"statement":"연결","revenue":19017389288,"operatingIncome":1341910575,"netIncome":649253886,"controllingNetIncome":885547174,"ebitda":null,"fcff":-187815433,"cfo":663564567,"capex":851380000,"totalAssets":32643674384,"totalLiabilities":15824216634,"totalEquity":16819457750,"cash":4175173524,"totalDebt":593890080},{"fiscalYear":2023,"statement":"연결","revenue":18485371904,"operatingIncome":-2568547973,"netIncome":-5960747715,"controllingNetIncome":-5815389459,"ebitda":null,"fcff":-501897296,"cfo":106030778,"capex":631320000,"totalAssets":24298507636,"totalLiabilities":12794327083,"totalEquity":11504180553,"cash":1791198342,"totalDebt":1573726386},{"fiscalYear":2024,"statement":"연결","revenue":16887234056,"operatingIncome":-1831061034,"netIncome":33017149,"controllingNetIncome":224636705,"ebitda":null,"fcff":-1795605736,"cfo":3587846773,"capex":5865580163,"totalAssets":39320246754,"totalLiabilities":27669420871,"totalEquity":11650825883,"cash":4742095987,"totalDebt":39922837},{"fiscalYear":2025,"statement":"연결","revenue":25721722546,"operatingIncome":2981626076,"netIncome":3690266539,"controllingNetIncome":3780777289,"ebitda":3231918078,"fcff":2916441738,"cfo":2509774906,"capex":157468155,"totalAssets":42147382277,"totalLiabilities":26724803456,"totalEquity":15422578821,"cash":5759404087,"totalDebt":44255205}],"quarterly":[{"stockCode":"258790","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6639050377,"operatingIncome":774282562,"netIncome":627435353,"prevYearRevenue":3922650343,"prevYearOperatingIncome":-542103353,"prevYearNetIncome":2512307164,"source":"11014","updatedAt":"2026-08-26T22:34:34.576Z"},{"stockCode":"258790","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9981253315,"operatingIncome":2657034569,"netIncome":3599155218,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:34.578Z"},{"stockCode":"258790","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4577476575,"operatingIncome":-1134212264,"netIncome":-1271204422,"prevYearRevenue":4011086277,"prevYearOperatingIncome":-603250349,"prevYearNetIncome":-231130154,"source":"11013","updatedAt":"2026-08-26T22:34:34.060Z"},{"stockCode":"258790","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6998721053,"operatingIncome":502100517,"netIncome":3096033121,"prevYearRevenue":5090332577,"prevYearOperatingIncome":153559294,"prevYearNetIncome":-305193878,"source":"11012","updatedAt":"2026-08-26T22:34:34.294Z"}]}