{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/289010","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":"289010","name":"아이스크림에듀","market":"KOSDAQ","sector":"서적, 잡지 및 기타 인쇄물 출판업","lastPrice":1168,"marketCap":16288059008,"sharesOutstanding":13945256,"asOf":"2026-09-26T15:09:35.521Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":0.38,"psr":0.18,"evEbitda":0.42,"ev":4183359273,"fcff":7697141588,"fcffYield":1.8399,"roe":-0.0253,"revenueGrowth":{"y1":-0.149,"y3":-0.1188,"y5":-0.0454},"operatingIncomeGrowth":{"y1":null,"y3":-0.1251,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.140Z"},"price":{"high52w":2030,"low52w":805,"fromHigh":-0.4246,"returns":[{"label":"1개월","value":0.187},{"label":"3개월","value":0.2978},{"label":"6개월","value":-0.2435},{"label":"1년","value":-0.3453},{"label":"3년","value":-0.7073},{"label":"5년","value":-0.8523}]},"dividends":[{"fiscalYear":2020,"dps":50,"yieldPct":0.58,"payoutPct":83.54},{"fiscalYear":2019,"dps":100,"yieldPct":1.28,"payoutPct":25.45}],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":106436331048,"operatingIncome":5378255172,"netIncome":4981293774,"controllingNetIncome":null,"ebitda":10031580133,"fcff":4104052364,"cfo":8528325966,"capex":4542576382,"totalAssets":95666665340,"totalLiabilities":21142940222,"totalEquity":74523725118,"cash":6451432582,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":115520448106,"operatingIncome":-1559115795,"netIncome":750124810,"controllingNetIncome":null,"ebitda":3941579463,"fcff":-6034666303,"cfo":-2025660581,"capex":4012733098,"totalAssets":99812769916,"totalLiabilities":26500361421,"totalEquity":73312408495,"cash":6931280671,"totalDebt":0},{"fiscalYear":2021,"statement":"별도","revenue":128568295652,"operatingIncome":-6900606107,"netIncome":-7303021331,"controllingNetIncome":null,"ebitda":-3732050467,"fcff":-4361613997,"cfo":581505065,"capex":4964776440,"totalAssets":89743143537,"totalLiabilities":23188415989,"totalEquity":66554727548,"cash":9220936530,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":133842491685,"operatingIncome":2092800853,"netIncome":817712848,"controllingNetIncome":null,"ebitda":null,"fcff":-1531560969,"cfo":423618207,"capex":1972375368,"totalAssets":92690745372,"totalLiabilities":25451275599,"totalEquity":67239469773,"cash":7119467193,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":117613662193,"operatingIncome":-16703739012,"netIncome":-23465565405,"controllingNetIncome":-24212938116,"ebitda":-13932611012,"fcff":-13011148603,"cfo":-7999478285,"capex":5044275853,"totalAssets":91862659430,"totalLiabilities":47303122484,"totalEquity":44559536946,"cash":7778495891,"totalDebt":10322002710},{"fiscalYear":2024,"statement":"연결","revenue":107627285871,"operatingIncome":-1939876034,"netIncome":-6212111382,"controllingNetIncome":-5389122347,"ebitda":6405955731,"fcff":1356475620,"cfo":4564564084,"capex":3358866549,"totalAssets":77331787493,"totalLiabilities":38595165432,"totalEquity":38736622061,"cash":6947884240,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":91587213109,"operatingIncome":1401677361,"netIncome":-1057960650,"controllingNetIncome":-1027692951,"ebitda":9869446875,"fcff":7697141588,"cfo":9671993134,"capex":2023303140,"totalAssets":66971694074,"totalLiabilities":24404234476,"totalEquity":42567459598,"cash":12104699735,"totalDebt":null}],"quarterly":[{"stockCode":"289010","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":20957806069,"operatingIncome":1001424858,"netIncome":-1516537868,"prevYearRevenue":27887088675,"prevYearOperatingIncome":1479439880,"prevYearNetIncome":1461349666,"source":"11014","updatedAt":"2026-08-26T22:35:29.125Z"},{"stockCode":"289010","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":20299193744,"operatingIncome":853438508,"netIncome":675160636,"prevYearRevenue":24386817969,"prevYearOperatingIncome":-3568637172,"prevYearNetIncome":-3887777465,"source":"11013","updatedAt":"2026-08-26T22:35:28.596Z"},{"stockCode":"289010","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":19285484602,"operatingIncome":1652039882,"netIncome":1785005181,"prevYearRevenue":22931657298,"prevYearOperatingIncome":720655604,"prevYearNetIncome":2779434647,"source":"11012","updatedAt":"2026-08-26T22:35:28.864Z"}]}