{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/279600","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":"279600","name":"미디어젠","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":3885,"marketCap":18200374185,"sharesOutstanding":4684781,"asOf":"2026-09-26T15:09:35.519Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.16,"psr":0.8,"evEbitda":null,"ev":16428702801,"fcff":-4474739707,"fcffYield":-0.2724,"roe":-0.1608,"revenueGrowth":{"y1":0.8958,"y3":0.0949,"y5":0.1391},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.081Z"},"price":{"high52w":10290,"low52w":3110,"fromHigh":-0.6224,"returns":[{"label":"1개월","value":0.0416},{"label":"3개월","value":0.2492},{"label":"6개월","value":-0.3754},{"label":"1년","value":-0.6044},{"label":"3년","value":-0.6862},{"label":"5년","value":-0.7175}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":13828289788,"operatingIncome":-740285225,"netIncome":-549926291,"controllingNetIncome":-549926291,"ebitda":null,"fcff":-5619091269,"cfo":-992854519,"capex":4732073669,"totalAssets":30458965132,"totalLiabilities":12411661169,"totalEquity":18047303963,"cash":3658120936,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":11880239717,"operatingIncome":-212499784,"netIncome":-357659296,"controllingNetIncome":null,"ebitda":188739516,"fcff":-4123325411,"cfo":362290091,"capex":4626692462,"totalAssets":31750278241,"totalLiabilities":14381950615,"totalEquity":17368327626,"cash":2768047916,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":14995449089,"operatingIncome":-68283496,"netIncome":159828762,"controllingNetIncome":null,"ebitda":665512394,"fcff":840828053,"cfo":1245511754,"capex":558881151,"totalAssets":32135986470,"totalLiabilities":14406247023,"totalEquity":17729739447,"cash":5822034586,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":17355905657,"operatingIncome":-2038724080,"netIncome":-1863151358,"controllingNetIncome":null,"ebitda":-1743323954,"fcff":-1209303096,"cfo":-560496488,"capex":873353989,"totalAssets":30773577677,"totalLiabilities":14197936311,"totalEquity":16575641366,"cash":2607605641,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":12752623418,"operatingIncome":-5272166711,"netIncome":-5463026620,"controllingNetIncome":null,"ebitda":-4292046660,"fcff":-4602947732,"cfo":-3954010623,"capex":941143186,"totalAssets":25224262223,"totalLiabilities":14508775491,"totalEquity":10715486732,"cash":1865951124,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":12016631514,"operatingIncome":-4674361271,"netIncome":-4177465637,"controllingNetIncome":null,"ebitda":null,"fcff":-1468465757,"cfo":-1770739550,"capex":18054417,"totalAssets":38056376659,"totalLiabilities":20034409827,"totalEquity":18021966832,"cash":3520451278,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":22781312554,"operatingIncome":-2231871542,"netIncome":-2715026078,"controllingNetIncome":null,"ebitda":-1318331325,"fcff":-4474739707,"cfo":-4706373979,"capex":105990002,"totalAssets":39941542181,"totalLiabilities":24185137551,"totalEquity":15756404630,"cash":1771671384,"totalDebt":null}],"quarterly":[{"stockCode":"279600","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":2084602132,"operatingIncome":-735360406,"netIncome":-893594411,"prevYearRevenue":3261518022,"prevYearOperatingIncome":-1021670586,"prevYearNetIncome":-1073509417,"source":"11014","updatedAt":"2026-08-26T22:35:05.794Z"},{"stockCode":"279600","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":7750815868,"operatingIncome":368923108,"netIncome":48222976,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:05.796Z"},{"stockCode":"279600","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":3364324842,"operatingIncome":-1953908014,"netIncome":-2048254221,"prevYearRevenue":8087763591,"prevYearOperatingIncome":-719267322,"prevYearNetIncome":-748820155,"source":"11013","updatedAt":"2026-08-26T22:35:05.249Z"},{"stockCode":"279600","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":2794331348,"operatingIncome":-2061346364,"netIncome":-2132033368,"prevYearRevenue":4858130963,"prevYearOperatingIncome":-1146166922,"prevYearNetIncome":-1120834488,"source":"11012","updatedAt":"2026-08-26T22:35:05.528Z"}]}