{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/331520","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":"331520","name":"밸로프","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":2250,"marketCap":22052668500,"sharesOutstanding":9801186,"asOf":"2026-09-26T15:09:35.538Z"},"valuation":{"fiscalYear":2025,"per":12.18,"perTtm":4.79,"ttmPeriod":"25Q3~26Q2","pbr":0.68,"psr":0.58,"evEbitda":null,"ev":18988302971,"fcff":null,"fcffYield":null,"roe":0.0576,"revenueGrowth":{"y1":0.0631,"y3":0.0727,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":-0.047,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.097Z"},"price":{"high52w":3143.9885,"low52w":1608,"fromHigh":-0.2843,"returns":[{"label":"1개월","value":-0.1262},{"label":"3개월","value":0.3993},{"label":"6개월","value":-0.1773},{"label":"1년","value":-0.2306},{"label":"3년","value":-0.5593},{"label":"5년","value":-0.796}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":30646652687,"operatingIncome":3325158156,"netIncome":1579351983,"controllingNetIncome":1579318455,"ebitda":null,"fcff":null,"cfo":1524780657,"capex":null,"totalAssets":31574199785,"totalLiabilities":6816293397,"totalEquity":24757906388,"cash":7612968972,"totalDebt":1543601531},{"fiscalYear":2023,"statement":"연결","revenue":35972131511,"operatingIncome":228744749,"netIncome":909714167,"controllingNetIncome":909220408,"ebitda":null,"fcff":null,"cfo":5928829215,"capex":null,"totalAssets":43878353788,"totalLiabilities":14640478131,"totalEquity":29237875657,"cash":9469682793,"totalDebt":1043284553},{"fiscalYear":2024,"statement":"연결","revenue":35589253012,"operatingIncome":-194541468,"netIncome":1714323656,"controllingNetIncome":1714323656,"ebitda":null,"fcff":null,"cfo":1111336515,"capex":null,"totalAssets":45466335416,"totalLiabilities":15012517464,"totalEquity":30453817952,"cash":14262156843,"totalDebt":2590922456},{"fiscalYear":2025,"statement":"연결","revenue":37833534051,"operatingIncome":2878432232,"netIncome":1810463179,"controllingNetIncome":1810463179,"ebitda":null,"fcff":null,"cfo":2863252387,"capex":null,"totalAssets":56394234998,"totalLiabilities":24000380937,"totalEquity":32393854061,"cash":14160504704,"totalDebt":11096139175}],"quarterly":[{"stockCode":"331520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8937947074,"operatingIncome":1052289306,"netIncome":1050574724,"prevYearRevenue":8297640616,"prevYearOperatingIncome":-1011131060,"prevYearNetIncome":-1695041235,"source":"11014","updatedAt":"2026-08-26T22:34:06.003Z"},{"stockCode":"331520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":11414095199,"operatingIncome":1819055438,"netIncome":1295314078,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:06.006Z"},{"stockCode":"331520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10796784183,"operatingIncome":975085432,"netIncome":1024737079,"prevYearRevenue":8579386065,"prevYearOperatingIncome":-408010074,"prevYearNetIncome":-449169113,"source":"11013","updatedAt":"2026-08-26T22:34:05.462Z"},{"stockCode":"331520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12412989077,"operatingIncome":1741980938,"netIncome":1229746159,"prevYearRevenue":8902105713,"prevYearOperatingIncome":415097562,"prevYearNetIncome":-86256510,"source":"11012","updatedAt":"2026-08-26T22:34:05.738Z"}]}