{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/419120","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":"419120","name":"산돌","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":2215,"marketCap":31504142135,"sharesOutstanding":14223089,"asOf":"2026-09-26T15:09:35.570Z"},"valuation":{"fiscalYear":2025,"per":8.8,"perTtm":14.35,"ttmPeriod":"25Q3~26Q2","pbr":0.53,"psr":1.58,"evEbitda":4.93,"ev":29687129034,"fcff":5464099655,"fcffYield":0.1841,"roe":0.0619,"revenueGrowth":{"y1":0.2679,"y3":0.0286,"y5":null},"operatingIncomeGrowth":{"y1":0.5565,"y3":-0.1794,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.877Z"},"price":{"high52w":5350,"low52w":2025,"fromHigh":-0.586,"returns":[{"label":"1개월","value":-0.0614},{"label":"3개월","value":-0.1104},{"label":"6개월","value":-0.4611},{"label":"1년","value":-0.5789},{"label":"3년","value":-0.4458},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":2.45,"payoutPct":40.42},{"fiscalYear":2024,"dps":180,"yieldPct":3.07,"payoutPct":26.29},{"fiscalYear":2023,"dps":180,"yieldPct":2.33,"payoutPct":47.06},{"fiscalYear":2022,"dps":180,"yieldPct":1.34,"payoutPct":14.64},{"fiscalYear":2021,"dps":2476,"yieldPct":495.1,"payoutPct":107.1},{"fiscalYear":2020,"dps":3529,"yieldPct":705.9,"payoutPct":13}],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":18350443779,"operatingIncome":8061085291,"netIncome":9435129744,"controllingNetIncome":9456360336,"ebitda":null,"fcff":2077212806,"cfo":7645497532,"capex":5642771265,"totalAssets":67073837882,"totalLiabilities":11014074065,"totalEquity":56059763817,"cash":6627882938,"totalDebt":6000000000},{"fiscalYear":2023,"statement":"연결","revenue":14186687039,"operatingIncome":2781120402,"netIncome":2843498738,"controllingNetIncome":3212154192,"ebitda":null,"fcff":3075559779,"cfo":3598994989,"capex":686814953,"totalAssets":65446540895,"totalLiabilities":11501354731,"totalEquity":53945186164,"cash":4130534805,"totalDebt":6308750000},{"fiscalYear":2024,"statement":"연결","revenue":15749076719,"operatingIncome":2861974351,"netIncome":5010166133,"controllingNetIncome":5256069355,"ebitda":null,"fcff":1429908438,"cfo":1248316588,"capex":97871673,"totalAssets":73929075034,"totalLiabilities":17255937856,"totalEquity":56673137178,"cash":10955634439,"totalDebt":10723980000},{"fiscalYear":2025,"statement":"연결","revenue":19968415924,"operatingIncome":4454706035,"netIncome":3641532622,"controllingNetIncome":3579752496,"ebitda":6016969939,"fcff":5464099655,"cfo":6026242793,"capex":823597137,"totalAssets":75632541007,"totalLiabilities":15747652554,"totalEquity":59884888453,"cash":10845553101,"totalDebt":9028540000}],"quarterly":[{"stockCode":"419120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4818332623,"operatingIncome":335019775,"netIncome":1138736928,"prevYearRevenue":4528704288,"prevYearOperatingIncome":1068480118,"prevYearNetIncome":597321302,"source":"11014","updatedAt":"2026-08-26T22:32:39.461Z"},{"stockCode":"419120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5050219880,"operatingIncome":1227234368,"netIncome":-298602421,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:39.464Z"},{"stockCode":"419120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5286045095,"operatingIncome":1702618616,"netIncome":744934039,"prevYearRevenue":5167705056,"prevYearOperatingIncome":1829673984,"prevYearNetIncome":1565331557,"source":"11013","updatedAt":"2026-08-26T22:32:38.967Z"},{"stockCode":"419120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4923706489,"operatingIncome":1178448903,"netIncome":610410630,"prevYearRevenue":4932158365,"prevYearOperatingIncome":1062777908,"prevYearNetIncome":1236066558,"source":"11012","updatedAt":"2026-08-26T22:32:39.228Z"}]}