{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/415380","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":"415380","name":"스튜디오삼익","market":"KOSDAQ","sector":"기타 생활용품 소매업","lastPrice":2140,"marketCap":24487966500,"sharesOutstanding":11442975,"asOf":"2026-09-26T15:09:35.567Z"},"valuation":{"fiscalYear":2025,"per":8.78,"perTtm":10.62,"ttmPeriod":"25Q3~26Q2","pbr":0.67,"psr":0.26,"evEbitda":7.37,"ev":23109747643,"fcff":2528715771,"fcffYield":0.1094,"roe":0.0783,"revenueGrowth":{"y1":-0.1112,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":-0.2907,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.629Z"},"price":{"high52w":3015,"low52w":1489,"fromHigh":-0.2902,"returns":[{"label":"1개월","value":0.0594},{"label":"3개월","value":0.4372},{"label":"6개월","value":0.0239},{"label":"1년","value":-0.2972},{"label":"3년","value":null},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":4.12,"payoutPct":null},{"fiscalYear":2024,"dps":250,"yieldPct":3.06,"payoutPct":null}],"annual":[{"fiscalYear":2023,"statement":"별도","revenue":95399010878,"operatingIncome":2777920676,"netIncome":2172911092,"controllingNetIncome":null,"ebitda":3074815880,"fcff":3421783404,"cfo":3310543820,"capex":20100000,"totalAssets":32128386930,"totalLiabilities":12678897632,"totalEquity":19449489298,"cash":2221198151,"totalDebt":4000801741},{"fiscalYear":2024,"statement":"별도","revenue":107928008994,"operatingIncome":3988123144,"netIncome":3645678899,"controllingNetIncome":null,"ebitda":4292733287,"fcff":4147284074,"cfo":4585504571,"capex":554630400,"totalAssets":47521090708,"totalLiabilities":12580630272,"totalEquity":34940460436,"cash":2996459096,"totalDebt":2829763151},{"fiscalYear":2025,"statement":"별도","revenue":95931078734,"operatingIncome":2828880586,"netIncome":2789316383,"controllingNetIncome":null,"ebitda":3136403951,"fcff":2528715771,"cfo":2577166313,"capex":64075227,"totalAssets":45779151631,"totalLiabilities":9457015189,"totalEquity":36322136442,"cash":1563742723,"totalDebt":185523866}],"quarterly":[{"stockCode":"415380","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":21935163590,"operatingIncome":550863987,"netIncome":630915668,"prevYearRevenue":25079968230,"prevYearOperatingIncome":505992816,"prevYearNetIncome":538699444,"source":"11014","updatedAt":"2026-08-26T22:34:25.178Z"},{"stockCode":"415380","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":23691378419,"operatingIncome":694889386,"netIncome":697186687,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:25.181Z"},{"stockCode":"415380","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":22554383570,"operatingIncome":512267452,"netIncome":562136110,"prevYearRevenue":27805461295,"prevYearOperatingIncome":1176048901,"prevYearNetIncome":1028656006,"source":"11013","updatedAt":"2026-08-26T22:34:24.632Z"},{"stockCode":"415380","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":22304070776,"operatingIncome":362798200,"netIncome":415480884,"prevYearRevenue":22499075430,"prevYearOperatingIncome":407078312,"prevYearNetIncome":432558022,"source":"11012","updatedAt":"2026-08-26T22:34:24.917Z"}]}