{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/373170","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":"373170","name":"엠아이큐브솔루션","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":1838,"marketCap":27779146020,"sharesOutstanding":15113790,"asOf":"2026-09-26T15:09:35.556Z"},"valuation":{"fiscalYear":2025,"per":17.03,"perTtm":20.92,"ttmPeriod":"25Q3~26Q2","pbr":1.17,"psr":1.08,"evEbitda":24.57,"ev":29246361154,"fcff":2721301704,"fcffYield":0.093,"roe":0.0711,"revenueGrowth":{"y1":-0.1355,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.829Z"},"price":{"high52w":4736.56,"low52w":1380,"fromHigh":-0.612,"returns":[{"label":"1개월","value":0.073},{"label":"3개월","value":0.1255},{"label":"6개월","value":-0.3243},{"label":"1년","value":-0.2979},{"label":"3년","value":-0.7822},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2.8,"payoutPct":61.8},{"fiscalYear":2023,"dps":200,"yieldPct":1.3,"payoutPct":39.9}],"annual":[{"fiscalYear":2023,"statement":"별도","revenue":24152183801,"operatingIncome":1756064734,"netIncome":2498542535,"controllingNetIncome":null,"ebitda":1952327554,"fcff":2174988400,"cfo":2353696367,"capex":223144756,"totalAssets":29869515514,"totalLiabilities":6798291694,"totalEquity":23071223820,"cash":21637628164,"totalDebt":2141591183},{"fiscalYear":2024,"statement":"별도","revenue":29636481104,"operatingIncome":-1069721190,"netIncome":-142685510,"controllingNetIncome":null,"ebitda":-781418435,"fcff":867635168,"cfo":1074751616,"capex":291276282,"totalAssets":30519884290,"totalLiabilities":8377115190,"totalEquity":22142769100,"cash":15076130892,"totalDebt":1626468852},{"fiscalYear":2025,"statement":"별도","revenue":25620442016,"operatingIncome":885921750,"netIncome":1630786561,"controllingNetIncome":null,"ebitda":1190517180,"fcff":2721301704,"cfo":2924915465,"capex":250678918,"totalAssets":32263416232,"totalLiabilities":8539275254,"totalEquity":23724140978,"cash":2053007348,"totalDebt":3520222482}],"quarterly":[{"stockCode":"373170","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":6108856894,"operatingIncome":160047551,"netIncome":373645046,"prevYearRevenue":7658306144,"prevYearOperatingIncome":513985846,"prevYearNetIncome":626795093,"source":"11014","updatedAt":"2026-08-26T22:33:53.449Z"},{"stockCode":"373170","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":6051866439,"operatingIncome":1580079269,"netIncome":1775976331,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:53.453Z"},{"stockCode":"373170","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":4437912358,"operatingIncome":-837723065,"netIncome":-660074010,"prevYearRevenue":6049946132,"prevYearOperatingIncome":-617748492,"prevYearNetIncome":-494226884,"source":"11013","updatedAt":"2026-08-26T22:33:52.896Z"},{"stockCode":"373170","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":5800683287,"operatingIncome":-319006871,"netIncome":-161468189,"prevYearRevenue":7409772551,"prevYearOperatingIncome":-236456578,"prevYearNetIncome":-24607932,"source":"11012","updatedAt":"2026-08-26T22:33:53.183Z"}]}