{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/322780","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":"322780","name":"코퍼스코리아","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":1873,"marketCap":28111976872,"sharesOutstanding":15009064,"asOf":"2026-09-26T15:09:35.537Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.12,"psr":0.85,"evEbitda":19.46,"ev":46644563328,"fcff":981560838,"fcffYield":0.021,"roe":-0.4711,"revenueGrowth":{"y1":-0.2135,"y3":0.0398,"y5":0.0873},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.202Z"},"price":{"high52w":10589.247,"low52w":1240,"fromHigh":-0.8231,"returns":[{"label":"1개월","value":-0.0335},{"label":"3개월","value":0.5105},{"label":"6개월","value":-0.0648},{"label":"1년","value":-0.7169},{"label":"3년","value":-0.8459},{"label":"5년","value":-0.8918}]},"dividends":[{"fiscalYear":2023,"dps":10,"yieldPct":0.5,"payoutPct":11.2},{"fiscalYear":2022,"dps":10,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2021,"dps":15,"yieldPct":0.5,"payoutPct":6.4},{"fiscalYear":2020,"dps":10,"yieldPct":0.4,"payoutPct":15.3}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":21653561984,"operatingIncome":5350053659,"netIncome":2120741942,"controllingNetIncome":2120741942,"ebitda":null,"fcff":9779994093,"cfo":9807507440,"capex":64520495,"totalAssets":50351393445,"totalLiabilities":12210217409,"totalEquity":38141176036,"cash":17627973663,"totalDebt":5680856214},{"fiscalYear":2021,"statement":"연결","revenue":33859196914,"operatingIncome":10292152960,"netIncome":8092226091,"controllingNetIncome":8092226091,"ebitda":12653209429,"fcff":-4447868904,"cfo":5945229921,"capex":10456524083,"totalAssets":108707590562,"totalLiabilities":59870741349,"totalEquity":48836849213,"cash":26675791571,"totalDebt":41105112406},{"fiscalYear":2022,"statement":"연결","revenue":29268713289,"operatingIncome":9124945624,"netIncome":-1431942513,"controllingNetIncome":-1431942513,"ebitda":null,"fcff":17295217377,"cfo":17100943254,"capex":18302424,"totalAssets":140299100400,"totalLiabilities":92691796475,"totalEquity":47607303925,"cash":19941016714,"totalDebt":60630955802},{"fiscalYear":2023,"statement":"연결","revenue":44653729856,"operatingIncome":1698159467,"netIncome":3182189140,"controllingNetIncome":3301523785,"ebitda":null,"fcff":26088092663,"cfo":35373967693,"capex":9856988000,"totalAssets":136087723361,"totalLiabilities":79171740609,"totalEquity":56915982752,"cash":14623649002,"totalDebt":57667219053},{"fiscalYear":2024,"statement":"연결","revenue":41832380954,"operatingIncome":-29362271394,"netIncome":-25120238593,"controllingNetIncome":-25010250958,"ebitda":-21727342,"fcff":219016398,"cfo":-576502562,"capex":2034800,"totalAssets":86670908071,"totalLiabilities":54497575555,"totalEquity":32173332516,"cash":13175199438,"totalDebt":38748693246},{"fiscalYear":2025,"statement":"연결","revenue":32900432613,"operatingIncome":-7093848478,"netIncome":-13595975484,"controllingNetIncome":-13372468114,"ebitda":2397247200,"fcff":981560838,"cfo":661443047,"capex":92636844,"totalAssets":66932726997,"totalLiabilities":41494844518,"totalEquity":25437882479,"cash":6053763574,"totalDebt":24586350030}],"quarterly":[{"stockCode":"322780","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11827618812,"operatingIncome":-2438575775,"netIncome":-2611517779,"prevYearRevenue":12754931632,"prevYearOperatingIncome":-4214675150,"prevYearNetIncome":-3927147665,"source":"11014","updatedAt":"2026-08-26T22:35:06.562Z"},{"stockCode":"322780","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14588846952,"operatingIncome":-469766533,"netIncome":-4017890747,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:06.566Z"},{"stockCode":"322780","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10796002050,"operatingIncome":-2492573908,"netIncome":-149765502,"prevYearRevenue":3985729100,"prevYearOperatingIncome":-1045843754,"prevYearNetIncome":-1142835821,"source":"11013","updatedAt":"2026-08-26T22:35:06.046Z"},{"stockCode":"322780","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":7175329924,"operatingIncome":-1079077243,"netIncome":-388579318,"prevYearRevenue":2498237749,"prevYearOperatingIncome":-3139662416,"prevYearNetIncome":-5823731137,"source":"11012","updatedAt":"2026-08-26T22:35:06.318Z"}]}