{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/033640","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":"033640","name":"네패스","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":27500,"marketCap":634128055000,"sharesOutstanding":23059202,"asOf":"2026-09-26T15:09:35.348Z"},"valuation":{"fiscalYear":2025,"per":38.24,"perTtm":27.58,"ttmPeriod":"25Q3~26Q2","pbr":5.13,"psr":1.22,"evEbitda":6.04,"ev":890186593469,"fcff":61046612994,"fcffYield":0.0686,"roe":0.1419,"revenueGrowth":{"y1":0.123,"y3":-0.0393,"y5":0.087},"operatingIncomeGrowth":{"y1":5.9849,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.069Z"},"price":{"high52w":38950,"low52w":11980,"fromHigh":-0.294,"returns":[{"label":"1개월","value":0.1411},{"label":"3개월","value":0.1044},{"label":"6개월","value":0.5019},{"label":"1년","value":0.8519},{"label":"3년","value":0.632},{"label":"5년","value":-0.2063}]},"dividends":[{"fiscalYear":2019,"dps":270,"yieldPct":1.13,"payoutPct":null},{"fiscalYear":2018,"dps":100,"yieldPct":1.07,"payoutPct":null},{"fiscalYear":2017,"dps":100,"yieldPct":1.08,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":273317887944,"operatingIncome":22028887806,"netIncome":22949184259,"controllingNetIncome":25091735130,"ebitda":58587177136,"fcff":14400938339,"cfo":41698053062,"capex":29627679019,"totalAssets":281991632788,"totalLiabilities":140785217658,"totalEquity":141206415130,"cash":32311675903,"totalDebt":62473300000},{"fiscalYear":2019,"statement":"연결","revenue":356317076323,"operatingIncome":61591419326,"netIncome":31091671181,"controllingNetIncome":31859664318,"ebitda":105529818685,"fcff":-79163735857,"cfo":89922328669,"capex":170843657776,"totalAssets":521648374150,"totalLiabilities":331008677299,"totalEquity":190639696851,"cash":113373630710,"totalDebt":177428679206},{"fiscalYear":2020,"statement":"연결","revenue":343559677401,"operatingIncome":-3566837922,"netIncome":-62661070422,"controllingNetIncome":-48824766447,"ebitda":68270828725,"fcff":-21057358681,"cfo":46323507258,"capex":71890377374,"totalAssets":801694287852,"totalLiabilities":541088884320,"totalEquity":260605403532,"cash":170871605092,"totalDebt":390231113193},{"fiscalYear":2021,"statement":"연결","revenue":418366537537,"operatingIncome":-16401042931,"netIncome":-29152270603,"controllingNetIncome":-39680238659,"ebitda":84378477938,"fcff":-130551294554,"cfo":75905436221,"capex":213232151350,"totalAssets":1104860554018,"totalLiabilities":838039683427,"totalEquity":266820870591,"cash":246526988329,"totalDebt":528558249479},{"fiscalYear":2022,"statement":"연결","revenue":588039209962,"operatingIncome":-6714005791,"netIncome":94546157588,"controllingNetIncome":77578672683,"ebitda":140770817004,"fcff":-40884864990,"cfo":97638800104,"capex":149508009669,"totalAssets":1131933359194,"totalLiabilities":739611151367,"totalEquity":392322207827,"cash":136166570388,"totalDebt":516278857710},{"fiscalYear":2023,"statement":"연결","revenue":480111639417,"operatingIncome":-70002734472,"netIncome":-109458165882,"controllingNetIncome":-98472032154,"ebitda":92837290649,"fcff":58029710419,"cfo":79960446991,"capex":41158159437,"totalAssets":963118457710,"totalLiabilities":679952137538,"totalEquity":283166320172,"cash":94958406466,"totalDebt":564378218856},{"fiscalYear":2024,"statement":"연결","revenue":464331506206,"operatingIncome":3401796348,"netIncome":-79400160862,"controllingNetIncome":-62237463412,"ebitda":153830606121,"fcff":95135247300,"cfo":109133376580,"capex":32150586604,"totalAssets":710112535938,"totalLiabilities":502876077951,"totalEquity":207236457987,"cash":63987263135,"totalDebt":374579916754},{"fiscalYear":2025,"statement":"연결","revenue":521439287008,"operatingIncome":23761125843,"netIncome":20158821632,"controllingNetIncome":16582539420,"ebitda":147415021853,"fcff":61046612994,"cfo":103543972416,"capex":54627160563,"totalAssets":696198458357,"totalLiabilities":450773427582,"totalEquity":245425030775,"cash":87850208825,"totalDebt":343908747294}],"quarterly":[{"stockCode":"033640","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":137481316365,"operatingIncome":10776221750,"netIncome":4117464033,"prevYearRevenue":108866114511,"prevYearOperatingIncome":-5832364923,"prevYearNetIncome":-21466381800,"source":"11014","updatedAt":"2026-08-26T22:21:41.303Z"},{"stockCode":"033640","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":123678984321,"operatingIncome":1349920366,"netIncome":-557172979,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:41.307Z"},{"stockCode":"033640","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":133961950906,"operatingIncome":10869559082,"netIncome":1161415872,"prevYearRevenue":129369699780,"prevYearOperatingIncome":3635514289,"prevYearNetIncome":8481842290,"source":"11013","updatedAt":"2026-08-26T22:21:40.775Z"},{"stockCode":"033640","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":153704779819,"operatingIncome":14594820419,"netIncome":18272718837,"prevYearRevenue":130909286542,"prevYearOperatingIncome":7999469438,"prevYearNetIncome":13243224931,"source":"11012","updatedAt":"2026-08-26T22:21:41.046Z"}]}