{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/300120","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":"300120","name":"라온피플","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":3250,"marketCap":32177609750,"sharesOutstanding":9900803,"asOf":"2026-09-26T15:09:35.527Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.98,"psr":0.14,"evEbitda":null,"ev":15534315407,"fcff":-10979774639,"fcffYield":-0.7068,"roe":-0.5473,"revenueGrowth":{"y1":0.0163,"y3":1.0367,"y5":0.716},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.143Z"},"price":{"high52w":17766.6,"low52w":1996.3544,"fromHigh":-0.8171,"returns":[{"label":"1개월","value":0.1691},{"label":"3개월","value":0.628},{"label":"6개월","value":-0.374},{"label":"1년","value":-0.8102},{"label":"3년","value":-0.8984},{"label":"5년","value":-0.9413}]},"dividends":[{"fiscalYear":2022,"dps":50,"yieldPct":1,"payoutPct":-231.4},{"fiscalYear":2020,"dps":100,"yieldPct":0.4,"payoutPct":-23.9},{"fiscalYear":2019,"dps":150,"yieldPct":0.8,"payoutPct":18.3}],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":30770552257,"operatingIncome":8204511377,"netIncome":8434788304,"controllingNetIncome":null,"ebitda":8326693336,"fcff":4538894496,"cfo":4686444916,"capex":147550420,"totalAssets":65686253334,"totalLiabilities":2906560492,"totalEquity":62779692842,"cash":11253769971,"totalDebt":599406748},{"fiscalYear":2020,"statement":"연결","revenue":15041930242,"operatingIncome":-4593799676,"netIncome":-4028371613,"controllingNetIncome":-4028371613,"ebitda":null,"fcff":272986867,"cfo":433198418,"capex":160211551,"totalAssets":62877023789,"totalLiabilities":5460615172,"totalEquity":57416408617,"cash":24283442882,"totalDebt":744924276},{"fiscalYear":2021,"statement":"연결","revenue":19751768258,"operatingIncome":-6803395359,"netIncome":-6175597845,"controllingNetIncome":-6175597845,"ebitda":-6569935885,"fcff":-8059572011,"cfo":-4683988894,"capex":3375583117,"totalAssets":85644540013,"totalLiabilities":33682981951,"totalEquity":51961558062,"cash":12233922385,"totalDebt":26591477734},{"fiscalYear":2022,"statement":"연결","revenue":26489529720,"operatingIncome":2392786671,"netIncome":-507078053,"controllingNetIncome":-449941100,"ebitda":null,"fcff":-4489154607,"cfo":2084790641,"capex":6573945248,"totalAssets":88063448099,"totalLiabilities":33286018580,"totalEquity":54777429519,"cash":6831807822,"totalDebt":515339806},{"fiscalYear":2023,"statement":"연결","revenue":11244331687,"operatingIncome":-11135373701,"netIncome":-8716360432,"controllingNetIncome":-8181617820,"ebitda":null,"fcff":-14070975816,"cfo":-7350194852,"capex":6720780964,"totalAssets":77125292066,"totalLiabilities":31056518911,"totalEquity":46068773155,"cash":26541318037,"totalDebt":27647049891},{"fiscalYear":2024,"statement":"연결","revenue":220225561052,"operatingIncome":-16249271324,"netIncome":-13936042786,"controllingNetIncome":-12271461295,"ebitda":null,"fcff":-20895370841,"cfo":377846338,"capex":21273217179,"totalAssets":157599270309,"totalLiabilities":111998981758,"totalEquity":45600288551,"cash":38505160360,"totalDebt":7882236181},{"fiscalYear":2025,"statement":"연결","revenue":223808325905,"operatingIncome":-16192262465,"netIncome":-20435617608,"controllingNetIncome":-17339658849,"ebitda":null,"fcff":-10979774639,"cfo":-10630885007,"capex":348889632,"totalAssets":196166594881,"totalLiabilities":152166678648,"totalEquity":43999916233,"cash":37126218167,"totalDebt":20482923824}],"quarterly":[{"stockCode":"300120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":19892874566,"operatingIncome":-6223303313,"netIncome":-7231131657,"prevYearRevenue":27979788393,"prevYearOperatingIncome":-7088749089,"prevYearNetIncome":-7664419669,"source":"11014","updatedAt":"2026-08-26T22:34:40.341Z"},{"stockCode":"300120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":94992546506,"operatingIncome":2411551120,"netIncome":2585962550,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:40.345Z"},{"stockCode":"300120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":39876508703,"operatingIncome":-2692951799,"netIncome":-3496076709,"prevYearRevenue":44926997406,"prevYearOperatingIncome":-7832463337,"prevYearNetIncome":-8602602908,"source":"11013","updatedAt":"2026-08-26T22:34:39.819Z"},{"stockCode":"300120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":64079294013,"operatingIncome":-494668080,"netIncome":139639756,"prevYearRevenue":63995907427,"prevYearOperatingIncome":-4548046935,"prevYearNetIncome":-7187845593,"source":"11012","updatedAt":"2026-08-26T22:34:40.065Z"}]}