{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/356890","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":"356890","name":"싸이버원","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":2510,"marketCap":30004100750,"sharesOutstanding":11953825,"asOf":"2026-09-26T15:09:35.547Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.75,"psr":0.89,"evEbitda":2.4,"ev":12023025499,"fcff":-2383685005,"fcffYield":-0.1983,"roe":-0.0297,"revenueGrowth":{"y1":-0.2952,"y3":0.1402,"y5":0.1036},"operatingIncomeGrowth":{"y1":-0.9634,"y3":-0.3948,"y5":-0.2826},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.544Z"},"price":{"high52w":5170,"low52w":1985,"fromHigh":-0.5145,"returns":[{"label":"1개월","value":0.0819},{"label":"3개월","value":0.2184},{"label":"6개월","value":-0.2044},{"label":"1년","value":-0.3878},{"label":"3년","value":-0.3204},{"label":"5년","value":-0.497}]},"dividends":[{"fiscalYear":2025,"dps":35,"yieldPct":0.9,"payoutPct":-34.6},{"fiscalYear":2024,"dps":30,"yieldPct":1,"payoutPct":3.6},{"fiscalYear":2023,"dps":50,"yieldPct":0.5,"payoutPct":11.9},{"fiscalYear":2022,"dps":80,"yieldPct":0.9,"payoutPct":18.2},{"fiscalYear":2021,"dps":80,"yieldPct":0.6,"payoutPct":19.2}],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":20600081264,"operatingIncome":2179757262,"netIncome":1967674729,"controllingNetIncome":null,"ebitda":2696702419,"fcff":1539881140,"cfo":1873272504,"capex":333391364,"totalAssets":15249720077,"totalLiabilities":2350011150,"totalEquity":12899708927,"cash":5099988727,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":22185766040,"operatingIncome":1690299644,"netIncome":1973891113,"controllingNetIncome":null,"ebitda":2297189875,"fcff":1599644193,"cfo":2597655329,"capex":998238988,"totalAssets":30157557116,"totalLiabilities":3311972246,"totalEquity":26845584870,"cash":2794344494,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":22753888786,"operatingIncome":1868663188,"netIncome":2087240063,"controllingNetIncome":null,"ebitda":2499147916,"fcff":2866024188,"cfo":3466715878,"capex":600691690,"totalAssets":32625851694,"totalLiabilities":3895933970,"totalEquity":28729917724,"cash":18025734478,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":24675744970,"operatingIncome":1276134767,"netIncome":2433817647,"controllingNetIncome":1996166111,"ebitda":null,"fcff":2465304642,"cfo":3292179049,"capex":826874407,"totalAssets":44502556212,"totalLiabilities":5858776005,"totalEquity":38643780207,"cash":7844376388,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":47855112752,"operatingIncome":11331960375,"netIncome":12459821420,"controllingNetIncome":9836190603,"ebitda":12254037357,"fcff":13496109162,"cfo":15118861204,"capex":1622752042,"totalAssets":56330195131,"totalLiabilities":7266135719,"totalEquity":49064059412,"cash":23199393465,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":33726070959,"operatingIncome":414314485,"netIncome":-1269215199,"controllingNetIncome":-1208055193,"ebitda":5005822574,"fcff":-2383685005,"cfo":-1675442579,"capex":708242426,"totalAssets":52460568366,"totalLiabilities":4897354640,"totalEquity":47563213726,"cash":18158598123,"totalDebt":177522872}],"quarterly":[{"stockCode":"356890","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8800081419,"operatingIncome":236336360,"netIncome":420212010,"prevYearRevenue":10767203473,"prevYearOperatingIncome":2256981369,"prevYearNetIncome":2368297611,"source":"11014","updatedAt":"2026-08-26T22:33:36.111Z"},{"stockCode":"356890","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9390827427,"operatingIncome":577748154,"netIncome":-1808290075,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:36.115Z"},{"stockCode":"356890","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":7321080337,"operatingIncome":-200632383,"netIncome":55063458,"prevYearRevenue":7232195846,"prevYearOperatingIncome":-545068129,"prevYearNetIncome":-217204696,"source":"11013","updatedAt":"2026-08-26T22:33:35.620Z"},{"stockCode":"356890","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":9690663756,"operatingIncome":760781897,"netIncome":1071229873,"prevYearRevenue":8302966267,"prevYearOperatingIncome":145298100,"prevYearNetIncome":336067562,"source":"11012","updatedAt":"2026-08-26T22:33:35.857Z"}]}