{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/405100","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":"405100","name":"큐알티","market":"KOSDAQ","sector":"그외 기타 전문, 과학 및 기술 서비스업","lastPrice":14020,"marketCap":172296000020,"sharesOutstanding":12289301,"asOf":"2026-09-26T15:09:35.566Z"},"valuation":{"fiscalYear":2025,"per":59.54,"perTtm":31.61,"ttmPeriod":"25Q3~26Q2","pbr":1.93,"psr":2.5,"evEbitda":null,"ev":178579721116,"fcff":5370810620,"fcffYield":0.0301,"roe":0.0322,"revenueGrowth":{"y1":0.0553,"y3":0.0492,"y5":null},"operatingIncomeGrowth":{"y1":0.0033,"y3":-0.2253,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.864Z"},"price":{"high52w":22500,"low52w":8670,"fromHigh":-0.3769,"returns":[{"label":"1개월","value":0.0678},{"label":"3개월","value":0.1464},{"label":"6개월","value":-0.165},{"label":"1년","value":-0.1615},{"label":"3년","value":0.0637},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":480,"yieldPct":3,"payoutPct":193.8},{"fiscalYear":2024,"dps":480,"yieldPct":4.1,"payoutPct":196.2},{"fiscalYear":2023,"dps":480,"yieldPct":3.1,"payoutPct":219.3},{"fiscalYear":2022,"dps":480,"yieldPct":4,"payoutPct":89.2},{"fiscalYear":2020,"dps":7538,"yieldPct":null,"payoutPct":35.4}],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":59628906235,"operatingIncome":10285825829,"netIncome":6433583076,"controllingNetIncome":6433583076,"ebitda":null,"fcff":8132923670,"cfo":19090262663,"capex":11013578000,"totalAssets":149211297139,"totalLiabilities":45161263148,"totalEquity":104050033991,"cash":31476966466,"totalDebt":28797608043},{"fiscalYear":2023,"statement":"연결","revenue":53256955744,"operatingIncome":752199915,"netIncome":2624483373,"controllingNetIncome":2624483373,"ebitda":null,"fcff":-9021015536,"cfo":8970135925,"capex":18797841602,"totalAssets":141787733651,"totalLiabilities":41723964759,"totalEquity":100063768892,"cash":5785513299,"totalDebt":23041086508},{"fiscalYear":2024,"statement":"연결","revenue":65250660837,"operatingIncome":4767436351,"netIncome":2857421981,"controllingNetIncome":2857421981,"ebitda":7545620015,"fcff":10062218842,"cfo":16009515083,"capex":6795954408,"totalAssets":136320462065,"totalLiabilities":45964681680,"totalEquity":90355780385,"cash":30841580416,"totalDebt":28001816930},{"fiscalYear":2025,"statement":"연결","revenue":68861373936,"operatingIncome":4782984898,"netIncome":2893787827,"controllingNetIncome":2893787827,"ebitda":null,"fcff":5370810620,"cfo":13787581792,"capex":9000677624,"totalAssets":155516690333,"totalLiabilities":66255968303,"totalEquity":89260722030,"cash":33007889464,"totalDebt":39291610560}],"quarterly":[{"stockCode":"405100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":19029091569,"operatingIncome":2044701774,"netIncome":1360689646,"prevYearRevenue":16448132279,"prevYearOperatingIncome":1782296222,"prevYearNetIncome":1403374461,"source":"11014","updatedAt":"2026-08-26T22:25:23.568Z"},{"stockCode":"405100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":17081372606,"operatingIncome":994593917,"netIncome":308710277,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:23.578Z"},{"stockCode":"405100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":20414682426,"operatingIncome":2978409248,"netIncome":2675592009,"prevYearRevenue":15380749298,"prevYearOperatingIncome":566835056,"prevYearNetIncome":304321825,"source":"11013","updatedAt":"2026-08-26T22:25:23.057Z"},{"stockCode":"405100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":18495957193,"operatingIncome":1226107617,"netIncome":1105317378,"prevYearRevenue":17370160463,"prevYearOperatingIncome":1176854151,"prevYearNetIncome":920066079,"source":"11012","updatedAt":"2026-08-26T22:25:23.309Z"}]}