{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/263860","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":"263860","name":"지니언스","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":17770,"marketCap":161344492000,"sharesOutstanding":9079600,"asOf":"2026-09-26T15:09:35.513Z"},"valuation":{"fiscalYear":2025,"per":21.52,"perTtm":15.59,"ttmPeriod":"25Q3~26Q2","pbr":2.59,"psr":3.33,"evEbitda":22.79,"ev":160900217203,"fcff":5751316401,"fcffYield":0.0357,"roe":0.126,"revenueGrowth":{"y1":-0.0247,"y3":0.0796,"y5":0.1253},"operatingIncomeGrowth":{"y1":-0.2879,"y3":0.0042,"y5":0.2201},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.421Z"},"price":{"high52w":26900,"low52w":11510,"fromHigh":-0.3394,"returns":[{"label":"1개월","value":0.2289},{"label":"3개월","value":0.5399},{"label":"6개월","value":0.3202},{"label":"1년","value":-0.2717},{"label":"3년","value":0.4412},{"label":"5년","value":1.1857}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":1.7,"payoutPct":34.7},{"fiscalYear":2024,"dps":250,"yieldPct":2.7,"payoutPct":19.8},{"fiscalYear":2023,"dps":200,"yieldPct":1.6,"payoutPct":27.6},{"fiscalYear":2022,"dps":150,"yieldPct":1.7,"payoutPct":18.5},{"fiscalYear":2021,"dps":120,"yieldPct":1,"payoutPct":17.2},{"fiscalYear":2017,"dps":100,"yieldPct":0.8,"payoutPct":13.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":21445361311,"operatingIncome":2364665789,"netIncome":2644749931,"controllingNetIncome":null,"ebitda":null,"fcff":-427778086,"cfo":3117580470,"capex":3545698543,"totalAssets":37780388005,"totalLiabilities":5763596931,"totalEquity":32016791074,"cash":3949248961,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":24925857890,"operatingIncome":2294835225,"netIncome":3106970401,"controllingNetIncome":3106970401,"ebitda":4266345744,"fcff":1150732041,"cfo":1827707781,"capex":681769579,"totalAssets":42717741438,"totalLiabilities":8858726059,"totalEquity":33859015379,"cash":3605272414,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":26814488784,"operatingIncome":2591672640,"netIncome":3424423116,"controllingNetIncome":3424423116,"ebitda":3232203164,"fcff":3770521080,"cfo":3924297636,"capex":160702139,"totalAssets":44121578418,"totalLiabilities":9194426907,"totalEquity":34927151511,"cash":3121519195,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":31917740934,"operatingIncome":5906832874,"netIncome":6173648163,"controllingNetIncome":6173648163,"ebitda":6494941220,"fcff":5536025876,"cfo":5706490330,"capex":174912083,"totalAssets":52703153050,"totalLiabilities":11578704859,"totalEquity":41124448191,"cash":4280196968,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":38452577834,"operatingIncome":6920292722,"netIncome":7146285721,"controllingNetIncome":7146285721,"ebitda":7378265124,"fcff":9147892122,"cfo":9387127413,"capex":244953107,"totalAssets":59692593812,"totalLiabilities":11791426186,"totalEquity":47901167626,"cash":5346190520,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":42891621151,"operatingIncome":6467031062,"netIncome":6246383767,"controllingNetIncome":6246383767,"ebitda":6799904140,"fcff":5769219199,"cfo":6721190035,"capex":966166804,"totalAssets":63643270729,"totalLiabilities":13132539198,"totalEquity":50510731531,"cash":4163403999,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":49605420747,"operatingIncome":9839923500,"netIncome":10908526190,"controllingNetIncome":10908598043,"ebitda":null,"fcff":9601509895,"cfo":9788209917,"capex":227185399,"totalAssets":69299301439,"totalLiabilities":12512888355,"totalEquity":56786413084,"cash":7616907259,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":48381253076,"operatingIncome":7007064713,"netIncome":7496920564,"controllingNetIncome":7496920564,"ebitda":7058973108,"fcff":5751316401,"cfo":6032941125,"capex":312367237,"totalAssets":80399685754,"totalLiabilities":18188589873,"totalEquity":62211095881,"cash":8308204646,"totalDebt":7863929849}],"quarterly":[{"stockCode":"263860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10425264197,"operatingIncome":1070199471,"netIncome":1410351801,"prevYearRevenue":10392424096,"prevYearOperatingIncome":2241112983,"prevYearNetIncome":2216537982,"source":"11014","updatedAt":"2026-08-26T22:26:11.285Z"},{"stockCode":"263860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":17175649192,"operatingIncome":4843372551,"netIncome":4282425578,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:11.288Z"},{"stockCode":"263860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11739609578,"operatingIncome":1741944333,"netIncome":1967663188,"prevYearRevenue":9353940781,"prevYearOperatingIncome":36512942,"prevYearNetIncome":808279040,"source":"11013","updatedAt":"2026-08-26T22:26:10.760Z"},{"stockCode":"263860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":13184435294,"operatingIncome":2569533914,"netIncome":2688450295,"prevYearRevenue":11426398906,"prevYearOperatingIncome":1056979749,"prevYearNetIncome":995864145,"source":"11012","updatedAt":"2026-08-26T22:26:10.998Z"}]}