{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/356680","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":"356680","name":"엑스게이트","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":16540,"marketCap":472109357680,"sharesOutstanding":28543492,"asOf":"2026-09-26T15:09:35.547Z"},"valuation":{"fiscalYear":2025,"per":121.86,"perTtm":80.74,"ttmPeriod":"25Q3~26Q2","pbr":9.78,"psr":9.81,"evEbitda":93.31,"ev":464970545918,"fcff":461717911,"fcffYield":0.001,"roe":0.0836,"revenueGrowth":{"y1":0.1138,"y3":0.0792,"y5":null},"operatingIncomeGrowth":{"y1":0.0769,"y3":-0.1152,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.859Z"},"price":{"high52w":27550,"low52w":6120,"fromHigh":-0.3996,"returns":[{"label":"1개월","value":0.4017},{"label":"3개월","value":0.0055},{"label":"6개월","value":1.3036},{"label":"1년","value":1.1205},{"label":"3년","value":2.6796},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":38299253515,"operatingIncome":5417930052,"netIncome":4578999440,"controllingNetIncome":null,"ebitda":5949285673,"fcff":3000622866,"cfo":3639494757,"capex":753555017,"totalAssets":34707345530,"totalLiabilities":12134380786,"totalEquity":22572964744,"cash":8292413592,"totalDebt":3656680000},{"fiscalYear":2023,"statement":"별도","revenue":42820685714,"operatingIncome":4102235426,"netIncome":294783793,"controllingNetIncome":null,"ebitda":4805499751,"fcff":1929408611,"cfo":5363612449,"capex":3494002710,"totalAssets":49995588576,"totalLiabilities":9610492157,"totalEquity":40385096419,"cash":18120012437,"totalDebt":813960000},{"fiscalYear":2024,"statement":"별도","revenue":43216125927,"operatingIncome":3485043041,"netIncome":3998882575,"controllingNetIncome":null,"ebitda":4493464321,"fcff":-5351045869,"cfo":3736810464,"capex":9224116110,"totalAssets":67088112253,"totalLiabilities":22682636259,"totalEquity":44405475994,"cash":21896078687,"totalDebt":10813960000},{"fiscalYear":2025,"statement":"별도","revenue":48135693935,"operatingIncome":3753096506,"netIncome":3874151374,"controllingNetIncome":null,"ebitda":4983201425,"fcff":461717911,"cfo":1416011655,"capex":1258307196,"totalAssets":68335898274,"totalLiabilities":20056270906,"totalEquity":48279627368,"cash":17781411762,"totalDebt":10642600000}],"quarterly":[{"stockCode":"356680","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":8872326945,"operatingIncome":-1887777338,"netIncome":-2259129171,"prevYearRevenue":6504065379,"prevYearOperatingIncome":-1260122763,"prevYearNetIncome":-1112555763,"source":"11014","updatedAt":"2026-08-26T22:22:44.518Z"},{"stockCode":"356680","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":21228998972,"operatingIncome":6884895658,"netIncome":7043505741,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:44.521Z"},{"stockCode":"356680","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":9696261621,"operatingIncome":248423634,"netIncome":481451318,"prevYearRevenue":7351303941,"prevYearOperatingIncome":-928847180,"prevYearNetIncome":-926539887,"source":"11013","updatedAt":"2026-08-26T22:22:43.993Z"},{"stockCode":"356680","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":12091873233,"operatingIncome":373332335,"netIncome":581291014,"prevYearRevenue":10683064077,"prevYearOperatingIncome":-315174634,"prevYearNetIncome":16314691,"source":"11012","updatedAt":"2026-08-26T22:22:44.249Z"}]}