{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/035420","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":"035420","name":"NAVER","market":"KOSPI","sector":"자료처리, 호스팅, 포털 및 기타 인터넷 정보매개 서비스업","lastPrice":201000,"marketCap":30570968169000,"sharesOutstanding":152094369,"asOf":"2026-09-26T15:09:35.353Z"},"valuation":{"fiscalYear":2025,"per":15.65,"perTtm":16.15,"ttmPeriod":"25Q3~26Q2","pbr":1.11,"psr":2.54,"evEbitda":9.43,"ev":28760446015078,"fcff":1843559136919,"fcffYield":0.0641,"roe":0.0736,"revenueGrowth":{"y1":0.1208,"y3":0.1355,"y5":0.1781},"operatingIncomeGrowth":{"y1":0.1156,"y3":0.1917,"y5":0.1268},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.043Z"},"price":{"high52w":287000,"low52w":183200,"fromHigh":-0.2997,"returns":[{"label":"1개월","value":-0.0716},{"label":"3개월","value":0.0234},{"label":"6개월","value":-0.0541},{"label":"1년","value":-0.2164},{"label":"3년","value":-0.0025},{"label":"5년","value":-0.5012}]},"dividends":[{"fiscalYear":2025,"dps":2630,"yieldPct":1,"payoutPct":20.2},{"fiscalYear":2024,"dps":1130,"yieldPct":0.5,"payoutPct":8.8},{"fiscalYear":2023,"dps":1205,"yieldPct":0.3,"payoutPct":17.9},{"fiscalYear":2022,"dps":914,"yieldPct":0.4,"payoutPct":18},{"fiscalYear":2021,"dps":511,"yieldPct":0.1,"payoutPct":0.5},{"fiscalYear":2020,"dps":402,"yieldPct":0.1,"payoutPct":5.9},{"fiscalYear":2019,"dps":376,"yieldPct":0.2,"payoutPct":9.4},{"fiscalYear":2018,"dps":314,"yieldPct":0.3,"payoutPct":7.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":3251157100000,"operatingIncome":762203849000,"netIncome":516986279000,"controllingNetIncome":518746486000,"ebitda":950605580000,"fcff":724383301322,"cfo":856351407000,"capex":136641469000,"totalAssets":4385913018000,"totalLiabilities":2116334499000,"totalEquity":2269578519000,"cash":813391895000,"totalDebt":667716956000},{"fiscalYear":2016,"statement":"연결","revenue":4022629619982,"operatingIncome":1102040475792,"netIncome":759072951187,"controllingNetIncome":749305674065,"ebitda":1119340093301,"fcff":993999892366,"cfo":1164024257897,"capex":174609926909,"totalAssets":6370635180592,"totalLiabilities":2241036317652,"totalEquity":4129598862940,"cash":1726231781291,"totalDebt":377320592500},{"fiscalYear":2017,"statement":"연결","revenue":4678468928032,"operatingIncome":1179187806331,"netIncome":770101670207,"controllingNetIncome":772879579921,"ebitda":1385443883094,"fcff":438107500997,"cfo":939981997688,"capex":503240048123,"totalAssets":8019251559914,"totalLiabilities":2714065324965,"totalEquity":5305186234949,"cash":1907575060667,"totalDebt":410944899699},{"fiscalYear":2018,"statement":"연결","revenue":5586904533355,"operatingIncome":942532561543,"netIncome":627901873332,"controllingNetIncome":627230960514,"ebitda":1227308431946,"fcff":398613299308,"cfo":973506368153,"capex":581309673607,"totalAssets":9881190909324,"totalLiabilities":3932050396031,"totalEquity":5949140513293,"cash":3322884102567,"totalDebt":1161496546820},{"fiscalYear":2019,"statement":"연결","revenue":6593400065244,"operatingIncome":710070173513,"netIncome":396821062465,"controllingNetIncome":659506460173,"ebitda":1036750195583,"fcff":868783038832,"cfo":1356843480419,"capex":511638260531,"totalAssets":12299527120786,"totalLiabilities":5795601052206,"totalEquity":6503926068580,"cash":3740513761418,"totalDebt":2086120110747},{"fiscalYear":2020,"statement":"연결","revenue":5304145900386,"operatingIncome":1215342457273,"netIncome":844996977149,"controllingNetIncome":1219788331559,"ebitda":2216757937966,"fcff":631491111474,"cfo":1447212217640,"capex":865693302934,"totalAssets":17014238663770,"totalLiabilities":8759106628557,"totalEquity":8255132035213,"cash":1600304349922,"totalDebt":872418044239},{"fiscalYear":2021,"statement":"연결","revenue":6817599707250,"operatingIncome":1325478171117,"netIncome":16477625559645,"controllingNetIncome":16233387235875,"ebitda":null,"fcff":614571731740,"cfo":1379905728836,"capex":805819122644,"totalAssets":33691006757040,"totalLiabilities":9663630407765,"totalEquity":24027376349275,"cash":2781395543827,"totalDebt":3961441014754},{"fiscalYear":2022,"statement":"연결","revenue":8220078708810,"operatingIncome":1304664410543,"netIncome":673180300087,"controllingNetIncome":760260876247,"ebitda":null,"fcff":722111524179,"cfo":1453390444990,"capex":756233974358,"totalAssets":33899042889136,"totalLiabilities":10448720408685,"totalEquity":23450322480451,"cash":2724168321708,"totalDebt":4196582170634},{"fiscalYear":2023,"statement":"연결","revenue":9670643576585,"operatingIncome":1488820269608,"netIncome":985017762493,"controllingNetIncome":1012321527624,"ebitda":null,"fcff":1396017026974,"cfo":2002233273518,"capex":692261138230,"totalAssets":35737826964395,"totalLiabilities":11499828148842,"totalEquity":24237998815553,"cash":3576456533329,"totalDebt":4178883507589},{"fiscalYear":2024,"statement":"연결","revenue":10737719264647,"operatingIncome":1979263438827,"netIncome":1931976372953,"controllingNetIncome":1923237257015,"ebitda":2145600932237,"fcff":2089800484051,"cfo":2589874337746,"capex":580105233034,"totalAssets":38167876036020,"totalLiabilities":11166964187683,"totalEquity":27000911848337,"cash":4195524637851,"totalDebt":3801870750329},{"fiscalYear":2025,"statement":"연결","revenue":12035007218975,"operatingIncome":2208138388720,"netIncome":1818746310015,"controllingNetIncome":1953214734956,"ebitda":3051021307017,"fcff":1843559136919,"cfo":3095806604677,"capex":1319383789510,"totalAssets":41084496327318,"totalLiabilities":12131482961723,"totalEquity":28953013365595,"cash":5984018799741,"totalDebt":4173496645819}],"quarterly":[{"stockCode":"035420","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3138054569501,"operatingIncome":570646831171,"netIncome":734723721225,"prevYearRevenue":2715557161556,"prevYearOperatingIncome":525269664443,"prevYearNetIncome":530077779234,"source":"11014","updatedAt":"2026-08-26T22:18:45.385Z"},{"stockCode":"035420","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3195084241354,"operatingIncome":610636476538,"netIncome":163002955240,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:45.386Z"},{"stockCode":"035420","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3241061102900,"operatingIncome":541757341691,"netIncome":291021648791,"prevYearRevenue":2786783351907,"prevYearOperatingIncome":505301333937,"prevYearNetIncome":423661329790,"source":"11013","updatedAt":"2026-08-26T22:18:44.857Z"},{"stockCode":"035420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3388755080295,"operatingIncome":520309210901,"netIncome":704272534295,"prevYearRevenue":2915085056213,"prevYearOperatingIncome":521553747074,"prevYearNetIncome":497358303760,"source":"11012","updatedAt":"2026-08-26T22:18:45.125Z"}]}