{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012340","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":"012340","name":"뉴인텍","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":434,"marketCap":9567440162,"sharesOutstanding":22044793,"asOf":"2026-09-26T15:09:35.310Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.63,"psr":0.12,"evEbitda":25.66,"ev":29439781553,"fcff":3146295473,"fcffYield":0.1069,"roe":-0.6204,"revenueGrowth":{"y1":0.0415,"y3":0.0321,"y5":0.0753},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.551Z"},"price":{"high52w":6138.972,"low52w":423,"fromHigh":-0.9293,"returns":[{"label":"1개월","value":-0.2465},{"label":"3개월","value":-0.7007},{"label":"6개월","value":-0.8116},{"label":"1년","value":-0.8785},{"label":"3년","value":-0.9546},{"label":"5년","value":-0.9838}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":50073203931,"operatingIncome":-2987869467,"netIncome":-3941089169,"controllingNetIncome":-3941089169,"ebitda":-587664979,"fcff":-845296611,"cfo":591670604,"capex":2173654992,"totalAssets":42464347531,"totalLiabilities":28153134676,"totalEquity":14311212855,"cash":1138723224,"totalDebt":15285162955},{"fiscalYear":2019,"statement":"연결","revenue":54414657374,"operatingIncome":272960456,"netIncome":-1101244952,"controllingNetIncome":-1101244952,"ebitda":3391827380,"fcff":-2019202654,"cfo":1193216714,"capex":3834961816,"totalAssets":49776532486,"totalLiabilities":22767099055,"totalEquity":27009433431,"cash":7266124548,"totalDebt":9610754352},{"fiscalYear":2020,"statement":"연결","revenue":57599121699,"operatingIncome":725247065,"netIncome":397621655,"controllingNetIncome":397621655,"ebitda":3610549745,"fcff":-4048935597,"cfo":1534211663,"capex":5870884795,"totalAssets":52252799630,"totalLiabilities":24768837886,"totalEquity":27483961744,"cash":1977450060,"totalDebt":9511781117},{"fiscalYear":2021,"statement":"연결","revenue":69071327051,"operatingIncome":333741174,"netIncome":355135232,"controllingNetIncome":355135232,"ebitda":4038665837,"fcff":-11025762290,"cfo":-1357257304,"capex":9969049975,"totalAssets":81154360527,"totalLiabilities":53361263411,"totalEquity":27793097116,"cash":15128294012,"totalDebt":36051670181},{"fiscalYear":2022,"statement":"연결","revenue":75321857688,"operatingIncome":-8215725104,"netIncome":-9632469826,"controllingNetIncome":-9632469826,"ebitda":-3840678019,"fcff":-15950244767,"cfo":-3086303882,"capex":13395951201,"totalAssets":81430747815,"totalLiabilities":63044183617,"totalEquity":18386564198,"cash":4541926164,"totalDebt":43200297762},{"fiscalYear":2023,"statement":"연결","revenue":79095170753,"operatingIncome":-11092591218,"netIncome":-12827542067,"controllingNetIncome":-12827542067,"ebitda":-5406899824,"fcff":-10836537739,"cfo":-4059479113,"capex":7838596189,"totalAssets":76180706291,"totalLiabilities":44388463195,"totalEquity":31792243096,"cash":4445843042,"totalDebt":24980045403},{"fiscalYear":2024,"statement":"연결","revenue":79500274284,"operatingIncome":-5858956128,"netIncome":-6573575825,"controllingNetIncome":-6573575825,"ebitda":-1674559120,"fcff":-5632044398,"cfo":-1226962561,"capex":5511648609,"totalAssets":75749063228,"totalLiabilities":50064763215,"totalEquity":25684300013,"cash":909444079,"totalDebt":28082273847},{"fiscalYear":2025,"statement":"연결","revenue":82799344609,"operatingIncome":-7227647056,"netIncome":-12659892366,"controllingNetIncome":-12659892366,"ebitda":1147515522,"fcff":3146295473,"cfo":5398526067,"capex":3317613099,"totalAssets":73083870115,"totalLiabilities":57956301509,"totalEquity":15127568606,"cash":1534320868,"totalDebt":21406662259}],"quarterly":[{"stockCode":"012340","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":20200366002,"operatingIncome":-1198760865,"netIncome":-1460194015,"prevYearRevenue":18643076762,"prevYearOperatingIncome":-2371896982,"prevYearNetIncome":-3184891113,"source":"11014","updatedAt":"2026-08-26T22:35:38.018Z"},{"stockCode":"012340","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":20447678073,"operatingIncome":-3809172391,"netIncome":-7707968370,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:38.023Z"},{"stockCode":"012340","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":23100065615,"operatingIncome":24482507,"netIncome":-234235027,"prevYearRevenue":20605849389,"prevYearOperatingIncome":-563406927,"prevYearNetIncome":-915144797,"source":"11013","updatedAt":"2026-08-26T22:35:37.515Z"},{"stockCode":"012340","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":26519416119,"operatingIncome":232932899,"netIncome":302606605,"prevYearRevenue":21545451145,"prevYearOperatingIncome":-1656306873,"prevYearNetIncome":-2576585184,"source":"11012","updatedAt":"2026-08-26T22:35:37.748Z"}]}