{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/273060","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":"273060","name":"와이즈버즈","market":"KOSDAQ","sector":"광고업","lastPrice":3885,"marketCap":38185105560,"sharesOutstanding":9828856,"asOf":"2026-09-26T15:09:35.517Z"},"valuation":{"fiscalYear":2025,"per":20.3,"perTtm":6.08,"ttmPeriod":"25Q3~26Q2","pbr":0.77,"psr":0.84,"evEbitda":5.01,"ev":48883617254,"fcff":1228490412,"fcffYield":0.0251,"roe":0.0385,"revenueGrowth":{"y1":0.4786,"y3":0.4237,"y5":0.2998},"operatingIncomeGrowth":{"y1":2.2862,"y3":0.4345,"y5":0.4268},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.344Z"},"price":{"high52w":6620.4863,"low52w":3564.508,"fromHigh":-0.4132,"returns":[{"label":"1개월","value":-0.0627},{"label":"3개월","value":-0.0735},{"label":"6개월","value":-0.2382},{"label":"1년","value":-0.2718},{"label":"3년","value":-0.3178},{"label":"5년","value":-0.5981}]},"dividends":[{"fiscalYear":2022,"dps":20,"yieldPct":1.5,"payoutPct":45.08},{"fiscalYear":2021,"dps":20,"yieldPct":1.1,"payoutPct":35.78}],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":12270204003,"operatingIncome":1281057846,"netIncome":-2143900017,"controllingNetIncome":null,"ebitda":1305076426,"fcff":303537599,"cfo":1268046612,"capex":1022215483,"totalAssets":66629732793,"totalLiabilities":30182118450,"totalEquity":36447614343,"cash":14155263914,"totalDebt":4145204934},{"fiscalYear":2021,"statement":"별도","revenue":12262077188,"operatingIncome":1800316749,"netIncome":2714624174,"controllingNetIncome":null,"ebitda":1896984310,"fcff":-1262069375,"cfo":-548435923,"capex":760027443,"totalAssets":58765643429,"totalLiabilities":18239007192,"totalEquity":40526636237,"cash":3506759794,"totalDebt":1237893858},{"fiscalYear":2022,"statement":"별도","revenue":15773791755,"operatingIncome":2566135736,"netIncome":2238845063,"controllingNetIncome":null,"ebitda":null,"fcff":856342569,"cfo":4168725283,"capex":3343560224,"totalAssets":75328601022,"totalLiabilities":29575390618,"totalEquity":45753210404,"cash":10419498302,"totalDebt":656357349},{"fiscalYear":2023,"statement":"연결","revenue":13858493766,"operatingIncome":218773844,"netIncome":842932802,"controllingNetIncome":874593596,"ebitda":886501759,"fcff":-7749654809,"cfo":-1274168973,"capex":6509176468,"totalAssets":97204153602,"totalLiabilities":51567692431,"totalEquity":45636461171,"cash":13062447889,"totalDebt":256817900},{"fiscalYear":2024,"statement":"연결","revenue":30787809743,"operatingIncome":2305243307,"netIncome":2129498624,"controllingNetIncome":2173538708,"ebitda":null,"fcff":6755912488,"cfo":6093209135,"capex":1049004625,"totalAssets":181909424688,"totalLiabilities":134212040210,"totalEquity":47697384478,"cash":16426778348,"totalDebt":26901788771},{"fiscalYear":2025,"statement":"연결","revenue":45521333566,"operatingIncome":7575499963,"netIncome":1861695079,"controllingNetIncome":1881212874,"ebitda":9749936474,"fcff":1228490412,"cfo":-276516042,"capex":473541827,"totalAssets":189729510295,"totalLiabilities":139815271003,"totalEquity":49914239292,"cash":12505963018,"totalDebt":23204474712}],"quarterly":[{"stockCode":"273060","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10439494635,"operatingIncome":2094950134,"netIncome":383537004,"prevYearRevenue":8337883778,"prevYearOperatingIncome":1290535191,"prevYearNetIncome":-312770078,"source":"11014","updatedAt":"2026-08-26T22:31:41.386Z"},{"stockCode":"273060","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":15489340718,"operatingIncome":2920372113,"netIncome":3689751383,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:41.389Z"},{"stockCode":"273060","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11821523567,"operatingIncome":2908809209,"netIncome":1220518406,"prevYearRevenue":8460622966,"prevYearOperatingIncome":641510616,"prevYearNetIncome":-698010680,"source":"11013","updatedAt":"2026-08-26T22:31:40.910Z"},{"stockCode":"273060","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12716190346,"operatingIncome":2861199314,"netIncome":990760886,"prevYearRevenue":11131875247,"prevYearOperatingIncome":1918667100,"prevYearNetIncome":-1513582628,"source":"11012","updatedAt":"2026-08-26T22:31:41.144Z"}]}