{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/408920","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":"408920","name":"메쎄이상","market":"KOSDAQ","sector":"기타 사업지원 서비스업","lastPrice":2880,"marketCap":124509470400,"sharesOutstanding":43232455,"asOf":"2026-09-26T15:09:35.567Z"},"valuation":{"fiscalYear":2025,"per":8.03,"perTtm":7.15,"ttmPeriod":"25Q3~26Q2","pbr":1.57,"psr":1.71,"evEbitda":5.08,"ev":106104534684,"fcff":20072679876,"fcffYield":0.1892,"roe":0.2079,"revenueGrowth":{"y1":0.0857,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":0.111,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.962Z"},"price":{"high52w":3705,"low52w":2630,"fromHigh":-0.2227,"returns":[{"label":"1개월","value":-0.0813},{"label":"3개월","value":0.0304},{"label":"6개월","value":-0.1028},{"label":"1년","value":-0.1454},{"label":"3년","value":0.1543},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":3.7,"payoutPct":32.8},{"fiscalYear":2024,"dps":0,"yieldPct":4.9,"payoutPct":31.6},{"fiscalYear":2023,"dps":0,"yieldPct":2,"payoutPct":40.5}],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":0,"operatingIncome":-133558598,"netIncome":-41755315,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-118710103,"capex":null,"totalAssets":7069859372,"totalLiabilities":543283439,"totalEquity":6526575933,"cash":973097202,"totalDebt":580000000},{"fiscalYear":2023,"statement":"연결","revenue":50814045322,"operatingIncome":11169700575,"netIncome":5551398366,"controllingNetIncome":5331912147,"ebitda":12405810588,"fcff":8777065312,"cfo":9244378376,"capex":875074732,"totalAssets":71652196302,"totalLiabilities":12213839522,"totalEquity":59438356780,"cash":43737409411,"totalDebt":6550646450},{"fiscalYear":2024,"statement":"연결","revenue":67076916473,"operatingIncome":17100153112,"netIncome":13479029556,"controllingNetIncome":13551945098,"ebitda":18704872288,"fcff":11936683899,"cfo":15190753822,"capex":3956790210,"totalAssets":84373356853,"totalLiabilities":14802421001,"totalEquity":69570935852,"cash":49133056037,"totalDebt":7160176751},{"fiscalYear":2025,"statement":"연결","revenue":72822323336,"operatingIncome":18997461570,"netIncome":15474045546,"controllingNetIncome":15505496859,"ebitda":20874024949,"fcff":20072679876,"cfo":19722105537,"capex":381214704,"totalAssets":96568824302,"totalLiabilities":17023277364,"totalEquity":79545546938,"cash":25174332938,"totalDebt":6769397222}],"quarterly":[{"stockCode":"408920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21946303892,"operatingIncome":6340335934,"netIncome":4899726180,"prevYearRevenue":13806404210,"prevYearOperatingIncome":3158693071,"prevYearNetIncome":2280913023,"source":"11014","updatedAt":"2026-08-26T22:26:02.367Z"},{"stockCode":"408920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":20266505622,"operatingIncome":2897685232,"netIncome":2535992653,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:02.370Z"},{"stockCode":"408920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16566438921,"operatingIncome":4958940096,"netIncome":4539373488,"prevYearRevenue":13173557940,"prevYearOperatingIncome":3290701259,"prevYearNetIncome":2775410966,"source":"11013","updatedAt":"2026-08-26T22:26:01.835Z"},{"stockCode":"408920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":19382589556,"operatingIncome":6650626453,"netIncome":5431701941,"prevYearRevenue":17435955882,"prevYearOperatingIncome":6468739145,"prevYearNetIncome":5262915747,"source":"11012","updatedAt":"2026-08-26T22:26:02.076Z"}]}