{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/069140","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":"069140","name":"누리플랜","market":"KOSDAQ","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":1727,"marketCap":26070453508,"sharesOutstanding":15095804,"asOf":"2026-09-26T15:09:35.406Z"},"valuation":{"fiscalYear":2025,"per":123.64,"perTtm":12.63,"ttmPeriod":"25Q3~26Q2","pbr":0.66,"psr":0.22,"evEbitda":6.93,"ev":62021146395,"fcff":8098608330,"fcffYield":0.1306,"roe":0.0054,"revenueGrowth":{"y1":0.0136,"y3":-0.0356,"y5":-0.0333},"operatingIncomeGrowth":{"y1":0.1673,"y3":null,"y5":-0.0516},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.591Z"},"price":{"high52w":3205,"low52w":1500,"fromHigh":-0.4612,"returns":[{"label":"1개월","value":-0.1047},{"label":"3개월","value":0.1302},{"label":"6개월","value":-0.1835},{"label":"1년","value":-0.358},{"label":"3년","value":-0.3092},{"label":"5년","value":-0.798}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":47668330486,"operatingIncome":-2318448877,"netIncome":369979413,"controllingNetIncome":null,"ebitda":null,"fcff":-2511863206,"cfo":-1907584062,"capex":755912588,"totalAssets":47522739770,"totalLiabilities":25243144001,"totalEquity":22279595769,"cash":3490103751,"totalDebt":8917499829},{"fiscalYear":2019,"statement":"연결","revenue":91289923843,"operatingIncome":-2268367669,"netIncome":-3243838204,"controllingNetIncome":null,"ebitda":null,"fcff":-3389688310,"cfo":-2444747083,"capex":1908828032,"totalAssets":117532072063,"totalLiabilities":90172493138,"totalEquity":27359578925,"cash":2595843645,"totalDebt":47278366047},{"fiscalYear":2020,"statement":"연결","revenue":139352196700,"operatingIncome":6281054998,"netIncome":3536478464,"controllingNetIncome":null,"ebitda":6987979448,"fcff":3790434547,"cfo":5192481802,"capex":2788187267,"totalAssets":126611401132,"totalLiabilities":88159979502,"totalEquity":38451421630,"cash":3589018356,"totalDebt":49502225058},{"fiscalYear":2021,"statement":"연결","revenue":133355666222,"operatingIncome":3118306290,"netIncome":1023807479,"controllingNetIncome":null,"ebitda":5224702065,"fcff":-3586080077,"cfo":-1123266285,"capex":3854540559,"totalAssets":136156467874,"totalLiabilities":96598586843,"totalEquity":39557881031,"cash":1770467316,"totalDebt":47645521370},{"fiscalYear":2022,"statement":"연결","revenue":131152943054,"operatingIncome":-6062774385,"netIncome":-8531560196,"controllingNetIncome":null,"ebitda":-77776813,"fcff":1321256818,"cfo":1447431703,"capex":1972303723,"totalAssets":142476401421,"totalLiabilities":111454132570,"totalEquity":31022268851,"cash":12939529579,"totalDebt":53158505025},{"fiscalYear":2023,"statement":"연결","revenue":122181435860,"operatingIncome":-24645655286,"netIncome":-28358003426,"controllingNetIncome":4368602062,"ebitda":null,"fcff":-11894347418,"cfo":-13105111969,"capex":1148436341,"totalAssets":151449212103,"totalLiabilities":108944533140,"totalEquity":42504678963,"cash":9296640330,"totalDebt":53477509708},{"fiscalYear":2024,"statement":"연결","revenue":116059214572,"operatingIncome":4129750521,"netIncome":2027387982,"controllingNetIncome":1757259022,"ebitda":6997409860,"fcff":8151130244,"cfo":5008723032,"capex":319668943,"totalAssets":147475175847,"totalLiabilities":104863854642,"totalEquity":42611321205,"cash":9572713406,"totalDebt":53930087315},{"fiscalYear":2025,"statement":"연결","revenue":117635132082,"operatingIncome":4820589569,"netIncome":1367211380,"controllingNetIncome":210866158,"ebitda":8949466111,"fcff":8098608330,"cfo":9234564838,"capex":3044861480,"totalAssets":140291796553,"totalLiabilities":94032935229,"totalEquity":46258861324,"cash":9817195113,"totalDebt":45767888000}],"quarterly":[{"stockCode":"069140","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":31135361974,"operatingIncome":3341446450,"netIncome":2958957975,"prevYearRevenue":24679181165,"prevYearOperatingIncome":68612270,"prevYearNetIncome":-1043395585,"source":"11014","updatedAt":"2026-08-26T22:33:16.459Z"},{"stockCode":"069140","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":30067929188,"operatingIncome":-4643230955,"netIncome":-5888413747,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:16.463Z"},{"stockCode":"069140","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27218377530,"operatingIncome":1717218131,"netIncome":1134196518,"prevYearRevenue":23445418497,"prevYearOperatingIncome":449389339,"prevYearNetIncome":-354005921,"source":"11013","updatedAt":"2026-08-26T22:33:15.936Z"},{"stockCode":"069140","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":34976294093,"operatingIncome":3747940061,"netIncome":3858844421,"prevYearRevenue":32986422423,"prevYearOperatingIncome":5672984735,"prevYearNetIncome":4650673073,"source":"11012","updatedAt":"2026-08-26T22:33:16.183Z"}]}