{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009450","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":"009450","name":"경동나비엔","market":"KOSPI","sector":"가정용 기기 제조업","lastPrice":61100,"marketCap":890140971200,"sharesOutstanding":14568592,"asOf":"2026-09-26T15:09:35.298Z"},"valuation":{"fiscalYear":2025,"per":9.92,"perTtm":5.59,"ttmPeriod":"25Q3~26Q2","pbr":1.16,"psr":0.59,"evEbitda":6,"ev":1096368932304,"fcff":-85403027997,"fcffYield":-0.0779,"roe":0.1224,"revenueGrowth":{"y1":0.1096,"y3":0.0897,"y5":0.1146},"operatingIncomeGrowth":{"y1":0.0815,"y3":0.3386,"y5":0.164},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.610Z"},"price":{"high52w":78500,"low52w":53600,"fromHigh":-0.2217,"returns":[{"label":"1개월","value":-0.0286},{"label":"3개월","value":0.0321},{"label":"6개월","value":-0.0161},{"label":"1년","value":-0.163},{"label":"3년","value":0.4046},{"label":"5년","value":-0.0453}]},"dividends":[{"fiscalYear":2025,"dps":750,"yieldPct":1.34,"payoutPct":12.08},{"fiscalYear":2024,"dps":650,"yieldPct":0.75,"payoutPct":7.56},{"fiscalYear":2023,"dps":550,"yieldPct":1.19,"payoutPct":9.56},{"fiscalYear":2022,"dps":500,"yieldPct":1.45,"payoutPct":13.49},{"fiscalYear":2021,"dps":450,"yieldPct":0.84,"payoutPct":8.06},{"fiscalYear":2020,"dps":350,"yieldPct":0.67,"payoutPct":11.34},{"fiscalYear":2019,"dps":300,"yieldPct":0.64,"payoutPct":18.5},{"fiscalYear":2018,"dps":250,"yieldPct":0.6,"payoutPct":12.75}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":726741615298,"operatingIncome":40802216776,"netIncome":24748537578,"controllingNetIncome":24758759627,"ebitda":58950420397,"fcff":-58599239177,"cfo":-14286091324,"capex":46774600616,"totalAssets":583595818485,"totalLiabilities":303492202299,"totalEquity":280103616186,"cash":26239934054,"totalDebt":119246540656},{"fiscalYear":2019,"statement":"연결","revenue":774290704230,"operatingIncome":44824995058,"netIncome":27852089787,"controllingNetIncome":27854873261,"ebitda":62019833015,"fcff":29834204375,"cfo":78554867532,"capex":51172362040,"totalAssets":609808342818,"totalLiabilities":308765718718,"totalEquity":301042624100,"cash":21216649060,"totalDebt":97633587568},{"fiscalYear":2020,"statement":"연결","revenue":873409018805,"operatingIncome":67099322639,"netIncome":41637325058,"controllingNetIncome":41637325509,"ebitda":81094354273,"fcff":19589899459,"cfo":57625119748,"capex":40888545814,"totalAssets":734688738144,"totalLiabilities":386524891923,"totalEquity":348163846221,"cash":37229751480,"totalDebt":142422887950},{"fiscalYear":2021,"statement":"연결","revenue":1102947009588,"operatingIncome":64295519089,"netIncome":80657672817,"controllingNetIncome":80657672817,"ebitda":null,"fcff":20044433704,"cfo":80668518587,"capex":62694824725,"totalAssets":933884528777,"totalLiabilities":483469066212,"totalEquity":450415462565,"cash":44395549478,"totalDebt":120345159801},{"fiscalYear":2022,"statement":"연결","revenue":1160860788602,"operatingIncome":59770841498,"netIncome":53582342499,"controllingNetIncome":53582342499,"ebitda":99525823626,"fcff":-44983123155,"cfo":9346017991,"capex":59110095559,"totalAssets":1018019428372,"totalLiabilities":500314843682,"totalEquity":517704584690,"cash":77689474620,"totalDebt":217254463245},{"fiscalYear":2023,"statement":"연결","revenue":1204312871752,"operatingIncome":105910537855,"netIncome":83148711338,"controllingNetIncome":83148711338,"ebitda":146390300123,"fcff":138977243320,"cfo":197363180983,"capex":65533798213,"totalAssets":1060557971487,"totalLiabilities":475962722079,"totalEquity":584595249408,"cash":82771721319,"totalDebt":115561312344},{"fiscalYear":2024,"statement":"연결","revenue":1353879442184,"operatingIncome":132576050452,"netIncome":124340920975,"controllingNetIncome":124340920975,"ebitda":152977873605,"fcff":-52248821945,"cfo":52521650820,"capex":111327882061,"totalAssets":1358870104798,"totalLiabilities":663453095174,"totalEquity":695417009624,"cash":100004827455,"totalDebt":221056440752},{"fiscalYear":2025,"statement":"연결","revenue":1502239729157,"operatingIncome":143376893533,"netIncome":89698872406,"controllingNetIncome":89698872406,"ebitda":182791450765,"fcff":-85403027997,"cfo":71173203156,"capex":162246012293,"totalAssets":1522167095867,"totalLiabilities":751671610276,"totalEquity":770495485591,"cash":148688970518,"totalDebt":354916931622}],"quarterly":[{"stockCode":"009450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":306025954838,"operatingIncome":7992618786,"netIncome":13960614804,"prevYearRevenue":322695948620,"prevYearOperatingIncome":36841430329,"prevYearNetIncome":15750110783,"source":"11014","updatedAt":"2026-08-26T22:20:39.650Z"},{"stockCode":"009450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":438755473064,"operatingIncome":44743932247,"netIncome":18697778232,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:39.651Z"},{"stockCode":"009450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":425320066937,"operatingIncome":63810296194,"netIncome":58004436537,"prevYearRevenue":365181408834,"prevYearOperatingIncome":39449968348,"prevYearNetIncome":37705886834,"source":"11013","updatedAt":"2026-08-26T22:20:39.132Z"},{"stockCode":"009450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":388199645862,"operatingIncome":84261176698,"netIncome":68456389092,"prevYearRevenue":392276892421,"prevYearOperatingIncome":51190374152,"prevYearNetIncome":19334592536,"source":"11012","updatedAt":"2026-08-26T22:20:39.414Z"}]}