{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/042420","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":"042420","name":"네오위즈홀딩스","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":23100,"marketCap":188086737300,"sharesOutstanding":8142283,"asOf":"2026-09-26T15:09:35.368Z"},"valuation":{"fiscalYear":2025,"per":5.56,"perTtm":3.14,"ttmPeriod":"25Q3~26Q2","pbr":0.54,"psr":0.43,"evEbitda":1.17,"ev":95139609520,"fcff":64791777540,"fcffYield":0.681,"roe":0.1008,"revenueGrowth":{"y1":0.1868,"y3":0.136,"y5":0.0859},"operatingIncomeGrowth":{"y1":1.7064,"y3":0.9904,"y5":-0.0088},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.525Z"},"price":{"high52w":29400,"low52w":19220,"fromHigh":-0.2143,"returns":[{"label":"1개월","value":-0.017},{"label":"3개월","value":0.2019},{"label":"6개월","value":-0.0375},{"label":"1년","value":-0.0128},{"label":"3년","value":0.0221},{"label":"5년","value":-0.0941}]},"dividends":[{"fiscalYear":2025,"dps":486,"yieldPct":1.9,"payoutPct":8.8},{"fiscalYear":2024,"dps":313,"yieldPct":1.7,"payoutPct":-16.6},{"fiscalYear":2021,"dps":692,"yieldPct":0.9,"payoutPct":7.7},{"fiscalYear":2019,"dps":123,"yieldPct":0.7,"payoutPct":4.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":228327080509,"operatingIncome":21139486012,"netIncome":43566138753,"controllingNetIncome":19747264787,"ebitda":null,"fcff":2988291633,"cfo":40610065559,"capex":37912710988,"totalAssets":590591987373,"totalLiabilities":74313742725,"totalEquity":516278244648,"cash":102567278666,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":253948129771,"operatingIncome":29418402804,"netIncome":40857864043,"controllingNetIncome":20768835806,"ebitda":null,"fcff":28146016446,"cfo":32631101252,"capex":4558409718,"totalAssets":622123553745,"totalLiabilities":72872632097,"totalEquity":549250921648,"cash":94986654753,"totalDebt":2314753350},{"fiscalYear":2020,"statement":"연결","revenue":289246162719,"operatingIncome":57750301092,"netIncome":94962424119,"controllingNetIncome":51737313181,"ebitda":null,"fcff":62003885078,"cfo":71169438309,"capex":9273003885,"totalAssets":734765967808,"totalLiabilities":96199629165,"totalEquity":638566338643,"cash":232195014385,"totalDebt":19679335},{"fiscalYear":2021,"statement":"연결","revenue":269321818107,"operatingIncome":19381382953,"netIncome":103675996050,"controllingNetIncome":65035410625,"ebitda":null,"fcff":14418758098,"cfo":28886708942,"capex":14526973634,"totalAssets":884107051965,"totalLiabilities":134280657148,"totalEquity":749826394817,"cash":179549391986,"totalDebt":4472267829},{"fiscalYear":2022,"statement":"연결","revenue":297977284307,"operatingIncome":7005408342,"netIncome":-61330825298,"controllingNetIncome":-70393719022,"ebitda":25948235048,"fcff":4695138192,"cfo":31324008602,"capex":26682756674,"totalAssets":804421017128,"totalLiabilities":146612343360,"totalEquity":657808673768,"cash":130753849378,"totalDebt":2849354141},{"fiscalYear":2023,"statement":"연결","revenue":366584640067,"operatingIncome":17377536173,"netIncome":37533104711,"controllingNetIncome":7274469743,"ebitda":null,"fcff":49823823659,"cfo":57921845364,"capex":8182104657,"totalAssets":891927653312,"totalLiabilities":188715799137,"totalEquity":703211854175,"cash":158433965346,"totalDebt":4963151619},{"fiscalYear":2024,"statement":"연결","revenue":368058340152,"operatingIncome":20412125520,"netIncome":-19571506120,"controllingNetIncome":-12019595669,"ebitda":64582472070,"fcff":25386172599,"cfo":27225506799,"capex":2001666736,"totalAssets":822542685891,"totalLiabilities":146714642102,"totalEquity":675828043789,"cash":147366066047,"totalDebt":3799101856},{"fiscalYear":2025,"statement":"연결","revenue":436800978752,"operatingIncome":55244001359,"netIncome":61767925488,"controllingNetIncome":33843721433,"ebitda":81040704385,"fcff":64791777540,"cfo":69575165893,"capex":4861884295,"totalAssets":895906543845,"totalLiabilities":170899621392,"totalEquity":725006922453,"cash":96192795304,"totalDebt":3245667524}],"quarterly":[{"stockCode":"042420","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":129187606422,"operatingIncome":26911147685,"netIncome":30753965253,"prevYearRevenue":93434539048,"prevYearOperatingIncome":4226388535,"prevYearNetIncome":-7175599233,"source":"11014","updatedAt":"2026-08-26T22:24:39.790Z"},{"stockCode":"042420","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":107873763224,"operatingIncome":2668338964,"netIncome":1441233512,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:39.792Z"},{"stockCode":"042420","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":101585075744,"operatingIncome":5596284515,"netIncome":8849266574,"prevYearRevenue":89303912108,"prevYearOperatingIncome":8470781997,"prevYearNetIncome":3699265393,"source":"11013","updatedAt":"2026-08-26T22:24:39.244Z"},{"stockCode":"042420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":103792076612,"operatingIncome":8231254217,"netIncome":18802622489,"prevYearRevenue":110435696998,"prevYearOperatingIncome":17193732713,"prevYearNetIncome":25873461330,"source":"11012","updatedAt":"2026-08-26T22:24:39.532Z"}]}