{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/051490","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":"051490","name":"나라엠앤디","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":2570,"marketCap":36494000000,"sharesOutstanding":14200000,"asOf":"2026-09-26T15:09:35.381Z"},"valuation":{"fiscalYear":2025,"per":6.94,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.2,"evEbitda":null,"ev":8668814325,"fcff":6235719805,"fcffYield":0.7193,"roe":0.0512,"revenueGrowth":{"y1":-0.0941,"y3":-0.0542,"y5":0.0076},"operatingIncomeGrowth":{"y1":-1.016,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.974Z"},"price":{"high52w":4465,"low52w":2335,"fromHigh":-0.4244,"returns":[{"label":"1개월","value":-0.0464},{"label":"3개월","value":0.1006},{"label":"6개월","value":-0.2761},{"label":"1년","value":-0.3444},{"label":"3년","value":-0.5766},{"label":"5년","value":-0.7231}]},"dividends":[{"fiscalYear":2025,"dps":90,"yieldPct":2.3,"payoutPct":25.4},{"fiscalYear":2024,"dps":90,"yieldPct":2.4,"payoutPct":59.6},{"fiscalYear":2023,"dps":70,"yieldPct":1.1,"payoutPct":10.8},{"fiscalYear":2022,"dps":70,"yieldPct":1.2,"payoutPct":10.7},{"fiscalYear":2021,"dps":50,"yieldPct":0.5,"payoutPct":18.6},{"fiscalYear":2020,"dps":50,"yieldPct":0.4,"payoutPct":46.2},{"fiscalYear":2019,"dps":60,"yieldPct":1.4,"payoutPct":281.9},{"fiscalYear":2018,"dps":70,"yieldPct":1.4,"payoutPct":26.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":141805153173,"operatingIncome":4728164030,"netIncome":3744173158,"controllingNetIncome":3691744343,"ebitda":null,"fcff":-1917325591,"cfo":895147489,"capex":4195317914,"totalAssets":191504715231,"totalLiabilities":111611070334,"totalEquity":79893644897,"cash":5713140367,"totalDebt":62754215598},{"fiscalYear":2019,"statement":"연결","revenue":156036235028,"operatingIncome":2116472389,"netIncome":1119549031,"controllingNetIncome":1082844066,"ebitda":null,"fcff":7899901365,"cfo":6699118347,"capex":300309649,"totalAssets":217201627721,"totalLiabilities":136460590379,"totalEquity":80741037342,"cash":8988807360,"totalDebt":72454726255},{"fiscalYear":2020,"statement":"연결","revenue":177806236759,"operatingIncome":1660678995,"netIncome":1494590517,"controllingNetIncome":1442211733,"ebitda":2375473696,"fcff":11202353701,"cfo":10500449893,"capex":602460451,"totalAssets":217893205762,"totalLiabilities":136698862709,"totalEquity":81194343053,"cash":9926593868,"totalDebt":73818682833},{"fiscalYear":2021,"statement":"연결","revenue":194746862228,"operatingIncome":5852991266,"netIncome":3705651653,"controllingNetIncome":3612428739,"ebitda":12097425771,"fcff":13031960160,"cfo":12274203591,"capex":263460730,"totalAssets":229055676022,"totalLiabilities":140743257482,"totalEquity":88312418540,"cash":15217153268,"totalDebt":68130855347},{"fiscalYear":2022,"statement":"연결","revenue":218222444013,"operatingIncome":10540207687,"netIncome":9527611854,"controllingNetIncome":9722909309,"ebitda":13293931704,"fcff":13109654469,"cfo":11742238013,"capex":203929114,"totalAssets":235911331793,"totalLiabilities":139355202118,"totalEquity":96556129675,"cash":20852572264,"totalDebt":65797985431},{"fiscalYear":2023,"statement":"연결","revenue":231000548728,"operatingIncome":10711609456,"netIncome":8917757016,"controllingNetIncome":8833381558,"ebitda":null,"fcff":11993823288,"cfo":12532788078,"capex":3562202511,"totalAssets":249184894354,"totalLiabilities":144059865192,"totalEquity":105125029162,"cash":22509608578,"totalDebt":1056700000},{"fiscalYear":2024,"statement":"연결","revenue":203815719224,"operatingIncome":4980741468,"netIncome":1995484499,"controllingNetIncome":3595827669,"ebitda":null,"fcff":16028204346,"cfo":16194137826,"capex":2701547878,"totalAssets":256098340211,"totalLiabilities":150528581224,"totalEquity":105569758987,"cash":23985091878,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":184633171553,"operatingIncome":-79792483,"netIncome":4682126563,"controllingNetIncome":5261186485,"ebitda":null,"fcff":6235719805,"cfo":6870437635,"capex":3576400596,"totalAssets":268650904285,"totalLiabilities":160688195969,"totalEquity":107962708316,"cash":27825185675,"totalDebt":null}],"quarterly":[{"stockCode":"051490","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":52947810429,"operatingIncome":2002535930,"netIncome":5449252771,"prevYearRevenue":58987838511,"prevYearOperatingIncome":3098832207,"prevYearNetIncome":226500638,"source":"11014","updatedAt":"2026-08-26T22:32:14.327Z"},{"stockCode":"051490","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":45104273755,"operatingIncome":-3609398379,"netIncome":-1421656627,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:14.335Z"},{"stockCode":"051490","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":38321253850,"operatingIncome":-2823361010,"netIncome":-3613420387,"prevYearRevenue":42341953104,"prevYearOperatingIncome":1331710664,"prevYearNetIncome":640671745,"source":"11013","updatedAt":"2026-08-26T22:32:13.782Z"},{"stockCode":"051490","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":47660915291,"operatingIncome":101294530,"netIncome":-783348968,"prevYearRevenue":44239134265,"prevYearOperatingIncome":195359302,"prevYearNetIncome":13858674,"source":"11012","updatedAt":"2026-08-26T22:32:14.084Z"}]}