{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/950190","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":"950190","name":"고스트스튜디오","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":9960,"marketCap":129649907640,"sharesOutstanding":13017059,"asOf":"2026-09-26T15:09:35.594Z"},"valuation":{"fiscalYear":2025,"per":21663.65,"perTtm":21399.91,"ttmPeriod":"25Q3~26Q2","pbr":1191.26,"psr":1638.68,"evEbitda":6892.5,"ev":129639664284,"fcff":14139366,"fcffYield":0.0001,"roe":0.0559,"revenueGrowth":{"y1":0.2585,"y3":0.0137,"y5":-0.361},"operatingIncomeGrowth":{"y1":-0.0462,"y3":-0.22,"y5":-0.4897},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.458Z"},"price":{"high52w":11110,"low52w":7200,"fromHigh":-0.1035,"returns":[{"label":"1개월","value":0.1857},{"label":"3개월","value":0.0885},{"label":"6개월","value":0.2132},{"label":"1년","value":0.085},{"label":"3년","value":-0.0692},{"label":"5년","value":-0.5442}]},"dividends":[{"fiscalYear":2025,"dps":554,"yieldPct":6.18,"payoutPct":85.39},{"fiscalYear":2024,"dps":477,"yieldPct":5.23,"payoutPct":72.53},{"fiscalYear":2023,"dps":678,"yieldPct":5.63,"payoutPct":41.72},{"fiscalYear":2022,"dps":1307,"yieldPct":9.18,"payoutPct":64.98},{"fiscalYear":2021,"dps":945,"yieldPct":4.02,"payoutPct":40},{"fiscalYear":2020,"dps":1152,"yieldPct":4.2,"payoutPct":40}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":742445216,"operatingIncome":311556052,"netIncome":254590446,"controllingNetIncome":254590446,"ebitda":319656962,"fcff":207111304,"cfo":210382157,"capex":3270853,"totalAssets":876224988,"totalLiabilities":104510072,"totalEquity":771714916,"cash":642818898,"totalDebt":20013044},{"fiscalYear":2021,"statement":"연결","revenue":641496219,"operatingIncome":249295114,"netIncome":206306332,"controllingNetIncome":206168114,"ebitda":null,"fcff":201697376,"cfo":204926140,"capex":3234555,"totalAssets":870548372,"totalLiabilities":76325102,"totalEquity":794223270,"cash":418948499,"totalDebt":22546779},{"fiscalYear":2022,"statement":"연결","revenue":75943773,"operatingIncome":22710788,"netIncome":19250679,"controllingNetIncome":20019348,"ebitda":null,"fcff":22066122,"cfo":22494205,"capex":428083,"totalAssets":97421705,"totalLiabilities":6856084,"totalEquity":90565621,"cash":61447893,"totalDebt":1574093},{"fiscalYear":2023,"statement":"연결","revenue":75939360,"operatingIncome":19235312,"netIncome":16200298,"controllingNetIncome":16895229,"ebitda":null,"fcff":12684122,"cfo":17563259,"capex":4879137,"totalAssets":128825258,"totalLiabilities":10164320,"totalEquity":118660938,"cash":28659251,"totalDebt":1270222},{"fiscalYear":2024,"statement":"연결","revenue":62865926,"operatingIncome":11300257,"netIncome":6030374,"controllingNetIncome":6278248,"ebitda":21048776,"fcff":15092575,"cfo":16068652,"capex":976077,"totalAssets":130570008,"totalLiabilities":23620053,"totalEquity":106949955,"cash":22119885,"totalDebt":4626204},{"fiscalYear":2025,"statement":"연결","revenue":79118339,"operatingIncome":10778553,"netIncome":5530308,"controllingNetIncome":5984676,"ebitda":18808801,"fcff":14139366,"cfo":14435529,"capex":296163,"totalAssets":121586998,"totalLiabilities":11066623,"totalEquity":110520375,"cash":14397925,"totalDebt":4154569}],"quarterly":[{"stockCode":"950190","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15089520,"operatingIncome":3077986,"netIncome":3130905,"prevYearRevenue":14762193,"prevYearOperatingIncome":2304277,"prevYearNetIncome":2633579,"source":"11014","updatedAt":"2026-08-26T22:27:02.395Z"},{"stockCode":"950190","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":35236783,"operatingIncome":2154651,"netIncome":-3008112,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:02.398Z"},{"stockCode":"950190","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":14286310,"operatingIncome":2966674,"netIncome":2781272,"prevYearRevenue":14254089,"prevYearOperatingIncome":2815520,"prevYearNetIncome":3423203,"source":"11013","updatedAt":"2026-08-26T22:27:01.851Z"},{"stockCode":"950190","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14702545,"operatingIncome":3233742,"netIncome":3154368,"prevYearRevenue":14537947,"prevYearOperatingIncome":2730396,"prevYearNetIncome":1984312,"source":"11012","updatedAt":"2026-08-26T22:27:02.133Z"}]}