{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010100","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":"010100","name":"한국무브넥스","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":3360,"marketCap":102313411200,"sharesOutstanding":30450420,"asOf":"2026-09-26T15:09:35.301Z"},"valuation":{"fiscalYear":2025,"per":4.91,"perTtm":4.86,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.06,"evEbitda":3.47,"ev":234599977661,"fcff":4405101679,"fcffYield":0.0188,"roe":0.053,"revenueGrowth":{"y1":0.0842,"y3":0.0741,"y5":0.1403},"operatingIncomeGrowth":{"y1":-0.4203,"y3":-0.1188,"y5":0.1295},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.403Z"},"price":{"high52w":7240,"low52w":3205,"fromHigh":-0.5359,"returns":[{"label":"1개월","value":-0.0522},{"label":"3개월","value":-0.0261},{"label":"6개월","value":-0.2688},{"label":"1년","value":-0.1631},{"label":"3년","value":-0.4725},{"label":"5년","value":0.1071}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":1.79,"payoutPct":15.03},{"fiscalYear":2024,"dps":100,"yieldPct":1.98,"payoutPct":6.42},{"fiscalYear":2023,"dps":100,"yieldPct":1.61,"payoutPct":6.03},{"fiscalYear":2022,"dps":70,"yieldPct":2.49,"payoutPct":5.98},{"fiscalYear":2021,"dps":90,"yieldPct":3.39,"payoutPct":8.03},{"fiscalYear":2020,"dps":50,"yieldPct":1.84,"payoutPct":13.33},{"fiscalYear":2019,"dps":50,"yieldPct":2.38,"payoutPct":13.95}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":793671741516,"operatingIncome":1999688326,"netIncome":-1028878917,"controllingNetIncome":1501421275,"ebitda":32216647783,"fcff":16071465365,"cfo":41951778950,"capex":29561137901,"totalAssets":640611045542,"totalLiabilities":420232689242,"totalEquity":220378356300,"cash":19359922556,"totalDebt":9650449122},{"fiscalYear":2019,"statement":"연결","revenue":954039222999,"operatingIncome":14862153514,"netIncome":10919773019,"controllingNetIncome":11351942769,"ebitda":46861108172,"fcff":26522589474,"cfo":53794500520,"capex":30228126463,"totalAssets":652275269935,"totalLiabilities":424144042787,"totalEquity":228131227148,"cash":36077845106,"totalDebt":136323543983},{"fiscalYear":2020,"statement":"연결","revenue":881568285914,"operatingIncome":13774017645,"netIncome":11424414939,"controllingNetIncome":11551433486,"ebitda":46078977488,"fcff":28179624132,"cfo":58103063837,"capex":32920923728,"totalAssets":667998510000,"totalLiabilities":431038186381,"totalEquity":236960323619,"cash":61520562357,"totalDebt":135219239917},{"fiscalYear":2021,"statement":"연결","revenue":1003927830852,"operatingIncome":26202053084,"netIncome":19748626389,"controllingNetIncome":18622325793,"ebitda":59294580770,"fcff":-813328579,"cfo":40705923266,"capex":42996262291,"totalAssets":699351929145,"totalLiabilities":436752216916,"totalEquity":262599712229,"cash":40052262627,"totalDebt":115439012253},{"fiscalYear":2022,"statement":"연결","revenue":1371353848027,"operatingIncome":37003638271,"netIncome":35639746480,"controllingNetIncome":33340464662,"ebitda":71734901644,"fcff":1317111657,"cfo":43649827231,"capex":45002307378,"totalAssets":799394136303,"totalLiabilities":498148853006,"totalEquity":301245283297,"cash":42125095592,"totalDebt":128597794090},{"fiscalYear":2023,"statement":"연결","revenue":1510805866604,"operatingIncome":59337787778,"netIncome":50489560045,"controllingNetIncome":47173455413,"ebitda":93472121590,"fcff":27192803364,"cfo":98019887900,"capex":74040589052,"totalAssets":874724776068,"totalLiabilities":533544151720,"totalEquity":341180624348,"cash":68104617018,"totalDebt":78472438602},{"fiscalYear":2024,"statement":"연결","revenue":1567411153543,"operatingIncome":43673714640,"netIncome":47440564199,"controllingNetIncome":44720003864,"ebitda":80846912355,"fcff":-58850697844,"cfo":51040585519,"capex":114118087118,"totalAssets":1013538338341,"totalLiabilities":601460673428,"totalEquity":412077664913,"cash":44196380570,"totalDebt":1406764509},{"fiscalYear":2025,"statement":"연결","revenue":1699315845004,"operatingIncome":25317272325,"netIncome":20264910611,"controllingNetIncome":20853335190,"ebitda":67512374538,"fcff":4405101679,"cfo":43150833788,"capex":44382882254,"totalAssets":1009462857667,"totalLiabilities":576091676779,"totalEquity":433371180888,"cash":83124484139,"totalDebt":215411050600}],"quarterly":[{"stockCode":"010100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":411995034364,"operatingIncome":5284010795,"netIncome":3153281576,"prevYearRevenue":387865006963,"prevYearOperatingIncome":7284626040,"prevYearNetIncome":7732749754,"source":"11014","updatedAt":"2026-08-26T22:26:57.188Z"},{"stockCode":"010100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":421941087089,"operatingIncome":-5145979390,"netIncome":1665982795,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:57.191Z"},{"stockCode":"010100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":442839851101,"operatingIncome":9845457241,"netIncome":8703139651,"prevYearRevenue":429982623895,"prevYearOperatingIncome":17736880508,"prevYearNetIncome":13171857237,"source":"11013","updatedAt":"2026-08-26T22:26:56.698Z"},{"stockCode":"010100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":444046269857,"operatingIncome":8702559450,"netIncome":7522919225,"prevYearRevenue":435397099656,"prevYearOperatingIncome":7442360412,"prevYearNetIncome":2273789003,"source":"11012","updatedAt":"2026-08-26T22:26:56.942Z"}]}