{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/363260","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":"363260","name":"모비데이즈","market":"KOSDAQ","sector":"광고업","lastPrice":4290,"marketCap":27596510370,"sharesOutstanding":6432753,"asOf":"2026-09-26T15:09:35.553Z"},"valuation":{"fiscalYear":2025,"per":10.34,"perTtm":12.17,"ttmPeriod":"25Q3~26Q2","pbr":0.7,"psr":0.62,"evEbitda":null,"ev":7471475400,"fcff":null,"fcffYield":null,"roe":0.07,"revenueGrowth":{"y1":0.1914,"y3":0.4033,"y5":null},"operatingIncomeGrowth":{"y1":13.306,"y3":-0.0058,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.024Z"},"price":{"high52w":9173.799,"low52w":3188.1223,"fromHigh":-0.5324,"returns":[{"label":"1개월","value":0.0313},{"label":"3개월","value":0.2748},{"label":"6개월","value":-0.366},{"label":"1년","value":-0.5232},{"label":"3년","value":-0.6816},{"label":"5년","value":-0.9229}]},"dividends":[{"fiscalYear":2025,"dps":40,"yieldPct":2.53,"payoutPct":41.95}],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":0,"operatingIncome":-20091944,"netIncome":-23192891,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-12889220,"capex":null,"totalAssets":2787253480,"totalLiabilities":1911112962,"totalEquity":876140518,"cash":2787110780,"totalDebt":1881974340},{"fiscalYear":2021,"statement":"별도","revenue":0,"operatingIncome":-69478000,"netIncome":-34573351,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-56688767,"capex":null,"totalAssets":14586161343,"totalLiabilities":1940398676,"totalEquity":12645762667,"cash":2534617513,"totalDebt":1911066742},{"fiscalYear":2022,"statement":"연결","revenue":16050403622,"operatingIncome":4586103471,"netIncome":-6668066162,"controllingNetIncome":-6463156776,"ebitda":4941415675,"fcff":5336013314,"cfo":5364539674,"capex":32434500,"totalAssets":85313429256,"totalLiabilities":45264912626,"totalEquity":40048516630,"cash":12121041531,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":23890581882,"operatingIncome":-1902922259,"netIncome":-914779751,"controllingNetIncome":-996415955,"ebitda":null,"fcff":null,"cfo":-17708373772,"capex":null,"totalAssets":112054063700,"totalLiabilities":63092374224,"totalEquity":48961689476,"cash":2862574531,"totalDebt":2479407115},{"fiscalYear":2024,"statement":"연결","revenue":37232287419,"operatingIncome":315014042,"netIncome":-1713863917,"controllingNetIncome":-1907533317,"ebitda":null,"fcff":null,"cfo":-2353180387,"capex":null,"totalAssets":116219348715,"totalLiabilities":69984380639,"totalEquity":46234968076,"cash":3572156826,"totalDebt":747768087},{"fiscalYear":2025,"statement":"연결","revenue":44359105328,"operatingIncome":4506603704,"netIncome":3096401239,"controllingNetIncome":2668778954,"ebitda":null,"fcff":null,"cfo":22716622148,"capex":null,"totalAssets":126014861489,"totalLiabilities":77040559500,"totalEquity":48974301989,"cash":21837072966,"totalDebt":1712037996}],"quarterly":[{"stockCode":"363260","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":12987053746,"operatingIncome":1583766784,"netIncome":1597865406,"prevYearRevenue":9562991053,"prevYearOperatingIncome":-217986284,"prevYearNetIncome":-229928024,"source":"11014","updatedAt":"2026-08-26T22:33:17.241Z"},{"stockCode":"363260","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8078664642,"operatingIncome":-222407913,"netIncome":-892167658,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:17.243Z"},{"stockCode":"363260","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9562483923,"operatingIncome":-166562772,"netIncome":-46966522,"prevYearRevenue":11109896008,"prevYearOperatingIncome":669924849,"prevYearNetIncome":672036589,"source":"11013","updatedAt":"2026-08-26T22:33:16.703Z"},{"stockCode":"363260","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":13011115350,"operatingIncome":2894693826,"netIncome":1608153196,"prevYearRevenue":12183490932,"prevYearOperatingIncome":2475319984,"prevYearNetIncome":1718666902,"source":"11012","updatedAt":"2026-08-26T22:33:16.984Z"}]}