{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/900120","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":"900120","name":"씨엑스아이","market":"KOSDAQ","sector":"기타 금융업","lastPrice":1040,"marketCap":17336446400,"sharesOutstanding":16669660,"asOf":"2026-09-26T15:09:35.595Z"},"valuation":{"fiscalYear":2025,"per":264.05,"perTtm":null,"ttmPeriod":null,"pbr":6.67,"psr":58.37,"evEbitda":324.46,"ev":16279652416,"fcff":null,"fcffYield":null,"roe":0.0256,"revenueGrowth":{"y1":-0.212,"y3":-0.1833,"y5":-0.0446},"operatingIncomeGrowth":{"y1":-0.5102,"y3":0.1403,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.647Z"},"price":{"high52w":1866.3146,"low52w":787,"fromHigh":-0.4428,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":-0.0123},{"label":"6개월","value":0.0668},{"label":"1년","value":-0.3585},{"label":"3년","value":-0.6065},{"label":"5년","value":-0.8181}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":860976458,"operatingIncome":-453395133,"netIncome":null,"controllingNetIncome":-438197635,"ebitda":-443301830,"fcff":-339030350,"cfo":-339030350,"capex":0,"totalAssets":3310481728,"totalLiabilities":220758987,"totalEquity":3089722741,"cash":1218485796,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":777844550,"operatingIncome":-438484265,"netIncome":-425031309,"controllingNetIncome":-424815288,"ebitda":-430271353,"fcff":-345671976,"cfo":-345428435,"capex":243541,"totalAssets":2797174324,"totalLiabilities":134471526,"totalEquity":2662702798,"cash":996983868,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":373105768,"operatingIncome":-364538466,"netIncome":580247249,"controllingNetIncome":-579247913,"ebitda":-360371259,"fcff":-261215822,"cfo":-261241629,"capex":5499,"totalAssets":2132065236,"totalLiabilities":49719012,"totalEquity":2082346224,"cash":1263465164,"totalDebt":668318},{"fiscalYear":2021,"statement":"연결","revenue":609727667,"operatingIncome":26402942,"netIncome":29650784,"controllingNetIncome":29719036,"ebitda":30031541,"fcff":49902873,"cfo":49893818,"capex":2776,"totalAssets":2201044392,"totalLiabilities":73691948,"totalEquity":2127352444,"cash":147626528,"totalDebt":4251995},{"fiscalYear":2022,"statement":"연결","revenue":545209898,"operatingIncome":33836585,"netIncome":32167105,"controllingNetIncome":32168465,"ebitda":37293066,"fcff":186708862,"cfo":186689143,"capex":0,"totalAssets":2219798567,"totalLiabilities":46833596,"totalEquity":2172964971,"cash":340931606,"totalDebt":134520},{"fiscalYear":2023,"statement":"연결","revenue":377032823,"operatingIncome":37566007,"netIncome":39630770,"controllingNetIncome":39630886,"ebitda":40768067,"fcff":null,"cfo":null,"capex":null,"totalAssets":2297560851,"totalLiabilities":19478267,"totalEquity":2278082584,"cash":522643381,"totalDebt":4243042},{"fiscalYear":2024,"statement":"연결","revenue":376932477,"operatingIncome":102434768,"netIncome":159320049,"controllingNetIncome":159357682,"ebitda":104832579,"fcff":null,"cfo":null,"capex":null,"totalAssets":2540883606,"totalLiabilities":14303584,"totalEquity":2526580022,"cash":839747406,"totalDebt":639852},{"fiscalYear":2025,"statement":"연결","revenue":297018681,"operatingIncome":50174847,"netIncome":65656525,"controllingNetIncome":65656525,"ebitda":50175338,"fcff":null,"cfo":null,"capex":null,"totalAssets":2612478660,"totalLiabilities":13397034,"totalEquity":2599081626,"cash":1060126461,"totalDebt":3332477}],"quarterly":[{"stockCode":"900120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":53438960,"operatingIncome":-7651572,"netIncome":-7526229,"prevYearRevenue":70573851,"prevYearOperatingIncome":-6594052,"prevYearNetIncome":14524291,"source":"11014","updatedAt":"2026-08-26T22:35:09.992Z"},{"stockCode":"900120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":99492869,"operatingIncome":39019937,"netIncome":52776609,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:09.996Z"}]}