{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/040160","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":"040160","name":"누리플렉스","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":6630,"marketCap":78786617130,"sharesOutstanding":11883351,"asOf":"2026-09-26T15:09:35.365Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":19.92,"ttmPeriod":"25Q3~26Q2","pbr":1.11,"psr":0.78,"evEbitda":null,"ev":96901172521,"fcff":-640346776,"fcffYield":-0.0066,"roe":-0.0881,"revenueGrowth":{"y1":-0.2145,"y3":-0.0661,"y5":-0.0158},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.002Z"},"price":{"high52w":18140,"low52w":2950,"fromHigh":-0.6345,"returns":[{"label":"1개월","value":-0.0792},{"label":"3개월","value":-0.1053},{"label":"6개월","value":-0.3698},{"label":"1년","value":0.6472},{"label":"3년","value":0.4062},{"label":"5년","value":-0.1743}]},"dividends":[{"fiscalYear":2023,"dps":50,"yieldPct":0.9,"payoutPct":19.2},{"fiscalYear":2019,"dps":50,"yieldPct":0.9,"payoutPct":6.5},{"fiscalYear":2018,"dps":50,"yieldPct":0.9,"payoutPct":5.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":190385731898,"operatingIncome":17333067706,"netIncome":11747611174,"controllingNetIncome":11747567821,"ebitda":24769515028,"fcff":3403134692,"cfo":9665122041,"capex":6769668797,"totalAssets":128568000478,"totalLiabilities":67596536141,"totalEquity":60971464337,"cash":15198952256,"totalDebt":33223090524},{"fiscalYear":2019,"statement":"연결","revenue":147947450820,"operatingIncome":11613034312,"netIncome":8862079693,"controllingNetIncome":8874143064,"ebitda":15620162271,"fcff":13453890371,"cfo":16441306419,"capex":3793123558,"totalAssets":128558142048,"totalLiabilities":60233413750,"totalEquity":68324728298,"cash":19444458161,"totalDebt":31571970319},{"fiscalYear":2020,"statement":"연결","revenue":109995673597,"operatingIncome":2887730316,"netIncome":2867013660,"controllingNetIncome":2862056307,"ebitda":8280996045,"fcff":5341072399,"cfo":6362610351,"capex":1531634416,"totalAssets":123720723464,"totalLiabilities":54095368091,"totalEquity":69625355373,"cash":13482281550,"totalDebt":36697672817},{"fiscalYear":2021,"statement":"연결","revenue":85582604459,"operatingIncome":5512244188,"netIncome":8741135055,"controllingNetIncome":8733932425,"ebitda":9729093317,"fcff":-229801370,"cfo":1473601026,"capex":2222148946,"totalAssets":161936685548,"totalLiabilities":83070947331,"totalEquity":78865738217,"cash":16666962988,"totalDebt":43848494354},{"fiscalYear":2022,"statement":"연결","revenue":124719605117,"operatingIncome":10395532523,"netIncome":476527684,"controllingNetIncome":626562132,"ebitda":18259227136,"fcff":9231485523,"cfo":12236029949,"capex":3663715912,"totalAssets":153798637535,"totalLiabilities":74327268172,"totalEquity":79471369363,"cash":24105643017,"totalDebt":42557087594},{"fiscalYear":2023,"statement":"연결","revenue":132719404842,"operatingIncome":1980004088,"netIncome":2497486550,"controllingNetIncome":2939343995,"ebitda":4773523525,"fcff":24976004286,"cfo":25118297854,"capex":1340913332,"totalAssets":152262779987,"totalLiabilities":69848146921,"totalEquity":82414633066,"cash":13512080965,"totalDebt":1346409055},{"fiscalYear":2024,"statement":"연결","revenue":129314325926,"operatingIncome":-8153266432,"netIncome":-4404635225,"controllingNetIncome":-4150511625,"ebitda":-6951524179,"fcff":-17449085219,"cfo":-17299279514,"capex":1414184761,"totalAssets":161414038766,"totalLiabilities":83896228795,"totalEquity":77517809971,"cash":14532736308,"totalDebt":31355232976},{"fiscalYear":2025,"statement":"연결","revenue":101571127227,"operatingIncome":-6086630452,"netIncome":-6665576227,"controllingNetIncome":-6530898113,"ebitda":-5296494562,"fcff":-640346776,"cfo":-499314144,"capex":1244400449,"totalAssets":153564759629,"totalLiabilities":82909289571,"totalEquity":70655470058,"cash":14835797189,"totalDebt":32950352580}],"quarterly":[{"stockCode":"040160","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":22087590149,"operatingIncome":-2417601993,"netIncome":-312031710,"prevYearRevenue":61844449693,"prevYearOperatingIncome":4777484879,"prevYearNetIncome":3559656710,"source":"11014","updatedAt":"2026-08-26T22:28:23.923Z"},{"stockCode":"040160","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":40378149558,"operatingIncome":-3065777668,"netIncome":-1224140981,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:23.927Z"},{"stockCode":"040160","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15016331494,"operatingIncome":-3226815740,"netIncome":584087706,"prevYearRevenue":18732828690,"prevYearOperatingIncome":299925336,"prevYearNetIncome":-392533568,"source":"11013","updatedAt":"2026-08-26T22:28:23.394Z"},{"stockCode":"040160","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":25251323967,"operatingIncome":-88624727,"netIncome":4907473455,"prevYearRevenue":20372558830,"prevYearOperatingIncome":-903176127,"prevYearNetIncome":-4736869968,"source":"11012","updatedAt":"2026-08-26T22:28:23.638Z"}]}