{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/036570","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":"036570","name":"NC","market":"KOSPI","sector":"소프트웨어 개발 및 공급업","lastPrice":223000,"marketCap":4804316906000,"sharesOutstanding":21544022,"asOf":"2026-09-26T15:09:35.356Z"},"valuation":{"fiscalYear":2025,"per":13.86,"perTtm":7.63,"ttmPeriod":"25Q3~26Q2","pbr":1.43,"psr":3.19,"evEbitda":40.55,"ev":4527847576408,"fcff":59584174679,"fcffYield":0.0132,"roe":0.1079,"revenueGrowth":{"y1":-0.0451,"y3":-0.1632,"y5":-0.0901},"operatingIncomeGrowth":{"y1":null,"y3":-0.6936,"y5":-0.545},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.162Z"},"price":{"high52w":338000,"low52w":187000,"fromHigh":-0.3402,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":-0.063},{"label":"6개월","value":-0.0304},{"label":"1년","value":0.0159},{"label":"3년","value":0.0022},{"label":"5년","value":-0.6175}]},"dividends":[{"fiscalYear":2025,"dps":1150,"yieldPct":0.5,"payoutPct":6.4},{"fiscalYear":2024,"dps":1460,"yieldPct":0.8,"payoutPct":30.1},{"fiscalYear":2023,"dps":3130,"yieldPct":1.3,"payoutPct":30},{"fiscalYear":2022,"dps":6680,"yieldPct":1.5,"payoutPct":31.1},{"fiscalYear":2021,"dps":5860,"yieldPct":0.9,"payoutPct":30},{"fiscalYear":2020,"dps":8550,"yieldPct":1,"payoutPct":30},{"fiscalYear":2019,"dps":5220,"yieldPct":1,"payoutPct":30},{"fiscalYear":2018,"dps":6050,"yieldPct":1.3,"payoutPct":29.8}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":838297603134,"operatingIncome":237466377634,"netIncome":166350442469,"controllingNetIncome":165393410705,"ebitda":272441615851,"fcff":222527319892,"cfo":241337233887,"capex":18831398717,"totalAssets":2219197320342,"totalLiabilities":430262047043,"totalEquity":1788935273299,"cash":248092386501,"totalDebt":0},{"fiscalYear":2016,"statement":"연결","revenue":983556873665,"operatingIncome":328762462165,"netIncome":271381872090,"controllingNetIncome":272268783909,"ebitda":361167730806,"fcff":94843172885,"cfo":112022508831,"capex":19526735248,"totalAssets":2360802861680,"totalLiabilities":465295073708,"totalEquity":1895507787972,"cash":144829329639,"totalDebt":149656305956},{"fiscalYear":2017,"statement":"연결","revenue":1758721721721,"operatingIncome":585018961722,"netIncome":444043111896,"controllingNetIncome":440967021067,"ebitda":615019610371,"fcff":565639265432,"cfo":595173210397,"capex":32543774832,"totalAssets":3526567160619,"totalLiabilities":797327860834,"totalEquity":2729239299785,"cash":187255812447,"totalDebt":149818736419},{"fiscalYear":2018,"statement":"연결","revenue":1715115508236,"operatingIncome":614929312373,"netIncome":421467650710,"controllingNetIncome":418185417757,"ebitda":642839684887,"fcff":324471451831,"cfo":352800469174,"capex":31391965611,"totalAssets":2941278714044,"totalLiabilities":562307308920,"totalEquity":2378971405124,"cash":185592882727,"totalDebt":155050580963},{"fiscalYear":2019,"statement":"연결","revenue":1701185422583,"operatingIncome":478992418793,"netIncome":359154722508,"controllingNetIncome":358174054800,"ebitda":531467541160,"fcff":343115399783,"cfo":392249235729,"capex":54320287217,"totalAssets":3346377400385,"totalLiabilities":834211969584,"totalEquity":2512165430801,"cash":303443276788,"totalDebt":357770006109},{"fiscalYear":2020,"statement":"연결","revenue":2416184211886,"operatingIncome":824793705694,"netIncome":586612599330,"controllingNetIncome":587402760836,"ebitda":890597718408,"fcff":650154345090,"cfo":707646022942,"capex":65130853379,"totalAssets":4081208896622,"totalLiabilities":936521663466,"totalEquity":3144687233156,"cash":157272936923,"totalDebt":337538715654},{"fiscalYear":2021,"statement":"연결","revenue":2308817408865,"operatingIncome":375213171049,"netIncome":395734616139,"controllingNetIncome":396892503786,"ebitda":468927323639,"fcff":113391024064,"cfo":391086720594,"capex":288962686721,"totalAssets":4581889369472,"totalLiabilities":1430662643098,"totalEquity":3151226726374,"cash":255942400609,"totalDebt":772796855914},{"fiscalYear":2022,"statement":"연결","revenue":2571792281800,"operatingIncome":559006120606,"netIncome":435990309263,"controllingNetIncome":435714571297,"ebitda":664935539340,"fcff":494425699331,"cfo":736014155699,"capex":252907205753,"totalAssets":4437632450781,"totalLiabilities":1239083608249,"totalEquity":3198548842532,"cash":285573838469,"totalDebt":211808753698},{"fiscalYear":2023,"statement":"연결","revenue":1779832977766,"operatingIncome":137283512800,"netIncome":213914315973,"controllingNetIncome":212139042611,"ebitda":249166999244,"fcff":-8981420394,"cfo":139905154853,"capex":159463706373,"totalAssets":4393800423903,"totalLiabilities":1140771883353,"totalEquity":3253028540550,"cash":365199572306,"totalDebt":232630829308},{"fiscalYear":2024,"statement":"연결","revenue":1578123132867,"operatingIncome":-109215374026,"netIncome":94115833907,"controllingNetIncome":94215383021,"ebitda":-38400064,"fcff":19177825609,"cfo":107041218268,"capex":95411415396,"totalAssets":3953941191414,"totalLiabilities":890352556840,"totalEquity":3063588634574,"cash":1260473495762,"totalDebt":379456687220},{"fiscalYear":2025,"statement":"연결","revenue":1506925065850,"operatingIncome":16078426029,"netIncome":347421554268,"controllingNetIncome":346670401234,"ebitda":111665893527,"fcff":59584174679,"cfo":161967521188,"capex":115055136078,"totalAssets":4333140469623,"totalLiabilities":962709640428,"totalEquity":3370430829195,"cash":503522487163,"totalDebt":227053157571}],"quarterly":[{"stockCode":"036570","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":360036113547,"operatingIncome":-7467009881,"netIncome":347360405104,"prevYearRevenue":401936915171,"prevYearOperatingIncome":-14291295586,"prevYearNetIncome":-26523925561,"source":"11014","updatedAt":"2026-08-26T22:19:20.265Z"},{"stockCode":"036570","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":404218082449,"operatingIncome":3246851400,"netIncome":-1492641709,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:20.267Z"},{"stockCode":"036570","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":557383155711,"operatingIncome":113276557964,"netIncome":152428278053,"prevYearRevenue":360277552006,"prevYearOperatingIncome":5219932730,"prevYearNetIncome":37506771591,"source":"11013","updatedAt":"2026-08-26T22:19:19.730Z"},{"stockCode":"036570","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":770500860473,"operatingIncome":173861448134,"netIncome":131180638605,"prevYearRevenue":382393317848,"prevYearOperatingIncome":15078651780,"prevYearNetIncome":-35952980718,"source":"11012","updatedAt":"2026-08-26T22:19:20.006Z"}]}