{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/417970","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":"417970","name":"모델솔루션","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":10350,"marketCap":66205845000,"sharesOutstanding":6396700,"asOf":"2026-09-26T15:09:35.569Z"},"valuation":{"fiscalYear":2025,"per":9.69,"perTtm":7.47,"ttmPeriod":"25Q3~26Q2","pbr":0.92,"psr":0.87,"evEbitda":5.54,"ev":68920224786,"fcff":1546291970,"fcffYield":0.0224,"roe":0.0982,"revenueGrowth":{"y1":0.1245,"y3":0.0431,"y5":null},"operatingIncomeGrowth":{"y1":0.9278,"y3":0.0077,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.915Z"},"price":{"high52w":29150,"low52w":9300,"fromHigh":-0.6449,"returns":[{"label":"1개월","value":-0.018},{"label":"3개월","value":-0.0133},{"label":"6개월","value":-0.4637},{"label":"1년","value":-0.1495},{"label":"3년","value":-0.3685},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":280,"yieldPct":1.5,"payoutPct":26.2},{"fiscalYear":2024,"dps":210,"yieldPct":2.3,"payoutPct":25.4},{"fiscalYear":2023,"dps":40,"yieldPct":0.3,"payoutPct":10.2},{"fiscalYear":2022,"dps":300,"yieldPct":1.6,"payoutPct":30.6},{"fiscalYear":2020,"dps":18386,"yieldPct":null,"payoutPct":80.1}],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":67404389979,"operatingIncome":7889064608,"netIncome":6274095335,"controllingNetIncome":6274095335,"ebitda":null,"fcff":-3239087407,"cfo":1254404112,"capex":4682560147,"totalAssets":89371436912,"totalLiabilities":28271835339,"totalEquity":61099601573,"cash":7539247886,"totalDebt":14532582184},{"fiscalYear":2023,"statement":"연결","revenue":64718955728,"operatingIncome":2180729196,"netIncome":2501200705,"controllingNetIncome":2501200705,"ebitda":6671851286,"fcff":979647440,"cfo":5060383655,"capex":4257102345,"totalAssets":85112944918,"totalLiabilities":23590976761,"totalEquity":61521968157,"cash":3664227010,"totalDebt":13972820749},{"fiscalYear":2024,"statement":"연결","revenue":68034064510,"operatingIncome":4187449334,"netIncome":5288329830,"controllingNetIncome":5288329830,"ebitda":8319793366,"fcff":14185655002,"cfo":15946810220,"capex":2106161350,"totalAssets":90390294000,"totalLiabilities":23582534005,"totalEquity":66807759995,"cash":11389082027,"totalDebt":12671851007},{"fiscalYear":2025,"statement":"연결","revenue":76502212442,"operatingIncome":8072429287,"netIncome":6828952696,"controllingNetIncome":6828952696,"ebitda":12451067550,"fcff":1546291970,"cfo":2811961226,"capex":1623400158,"totalAssets":97396065921,"totalLiabilities":25099054628,"totalEquity":72297011293,"cash":8720745022,"totalDebt":11435124808}],"quarterly":[{"stockCode":"417970","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":20516466462,"operatingIncome":3313256107,"netIncome":3070603128,"prevYearRevenue":16528636298,"prevYearOperatingIncome":1663656227,"prevYearNetIncome":1628810902,"source":"11014","updatedAt":"2026-08-26T22:29:34.730Z"},{"stockCode":"417970","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":21153717795,"operatingIncome":2613127123,"netIncome":2099663791,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:34.735Z"},{"stockCode":"417970","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":18708909070,"operatingIncome":748368158,"netIncome":1965895615,"prevYearRevenue":16413340771,"prevYearOperatingIncome":512451072,"prevYearNetIncome":604648017,"source":"11013","updatedAt":"2026-08-26T22:29:34.248Z"},{"stockCode":"417970","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":20042763423,"operatingIncome":1786417697,"netIncome":1730254160,"prevYearRevenue":18418687414,"prevYearOperatingIncome":1633594985,"prevYearNetIncome":1054037760,"source":"11012","updatedAt":"2026-08-26T22:29:34.497Z"}]}