{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/085670","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":"085670","name":"뉴프렉스","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":3090,"marketCap":75707351490,"sharesOutstanding":24500761,"asOf":"2026-09-26T15:09:35.424Z"},"valuation":{"fiscalYear":2025,"per":8.6,"perTtm":7.54,"ttmPeriod":"25Q3~26Q2","pbr":0.7,"psr":0.49,"evEbitda":4.25,"ev":85274456175,"fcff":7615684071,"fcffYield":0.0893,"roe":0.0838,"revenueGrowth":{"y1":-0.1239,"y3":-0.1603,"y5":0.0073},"operatingIncomeGrowth":{"y1":-0.3694,"y3":-0.198,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.772Z"},"price":{"high52w":7150,"low52w":2425,"fromHigh":-0.5678,"returns":[{"label":"1개월","value":0.0404},{"label":"3개월","value":-0.0463},{"label":"6개월","value":-0.4432},{"label":"1년","value":-0.3881},{"label":"3년","value":-0.3312},{"label":"5년","value":0.0804}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":2,"payoutPct":27.8},{"fiscalYear":2018,"dps":60,"yieldPct":2.1,"payoutPct":17.52}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":195502399484,"operatingIncome":10551257743,"netIncome":7370622259,"controllingNetIncome":7243135000,"ebitda":19912552261,"fcff":-12026567178,"cfo":13188441712,"capex":26706540665,"totalAssets":144998447194,"totalLiabilities":84153838981,"totalEquity":60844608213,"cash":8281360439,"totalDebt":51169517255},{"fiscalYear":2019,"statement":"연결","revenue":128250920619,"operatingIncome":-9956857997,"netIncome":-9634357398,"controllingNetIncome":-9633842052,"ebitda":27715921,"fcff":-4541434096,"cfo":11355093758,"capex":16825428810,"totalAssets":137433890140,"totalLiabilities":87756529624,"totalEquity":49677360516,"cash":7024180949,"totalDebt":43825031435},{"fiscalYear":2020,"statement":"연결","revenue":148601521410,"operatingIncome":-9761926040,"netIncome":-9350535383,"controllingNetIncome":-9358202563,"ebitda":269102737,"fcff":-8182082535,"cfo":-629692088,"capex":8313774231,"totalAssets":135598580643,"totalLiabilities":95815265691,"totalEquity":39783314952,"cash":5589423831,"totalDebt":53761494195},{"fiscalYear":2021,"statement":"연결","revenue":171664202136,"operatingIncome":1536000753,"netIncome":2645778528,"controllingNetIncome":2402933266,"ebitda":11342767673,"fcff":-4766343104,"cfo":7713322584,"capex":13993662635,"totalAssets":164643236224,"totalLiabilities":112313370098,"totalEquity":52329866126,"cash":1280972255,"totalDebt":59810618252},{"fiscalYear":2022,"statement":"연결","revenue":260296708056,"operatingIncome":17899112577,"netIncome":14412228454,"controllingNetIncome":14414649431,"ebitda":30267985847,"fcff":17360704296,"cfo":23749031978,"capex":8120479403,"totalAssets":175102972747,"totalLiabilities":108340504765,"totalEquity":66762467982,"cash":8748130044,"totalDebt":58721687649},{"fiscalYear":2023,"statement":"연결","revenue":195106479561,"operatingIncome":10326596687,"netIncome":6786904308,"controllingNetIncome":6786904308,"ebitda":22557075361,"fcff":5047133078,"cfo":5888747170,"capex":3841274314,"totalAssets":162058968696,"totalLiabilities":88935086229,"totalEquity":73123882467,"cash":7990649636,"totalDebt":55461230164},{"fiscalYear":2024,"statement":"연결","revenue":175942140361,"operatingIncome":14641487232,"netIncome":16094565582,"controllingNetIncome":16094565582,"ebitda":25628107399,"fcff":33915573286,"cfo":42739478315,"capex":10517190695,"totalAssets":166282690750,"totalLiabilities":64746084487,"totalEquity":101536606263,"cash":9112422437,"totalDebt":27670425328},{"fiscalYear":2025,"statement":"연결","revenue":154135605019,"operatingIncome":9232969756,"netIncome":8799101802,"controllingNetIncome":8799101802,"ebitda":20074637706,"fcff":7615684071,"cfo":14735235683,"capex":8031165071,"totalAssets":164466388543,"totalLiabilities":56057829584,"totalEquity":108408558959,"cash":13280921568,"totalDebt":22848026253}],"quarterly":[{"stockCode":"085670","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":37961351928,"operatingIncome":2119180081,"netIncome":3076078569,"prevYearRevenue":45242376562,"prevYearOperatingIncome":3908145931,"prevYearNetIncome":3104968323,"source":"11014","updatedAt":"2026-08-26T22:29:09.259Z"},{"stockCode":"085670","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":39582875174,"operatingIncome":3196091939,"netIncome":3899814753,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:09.261Z"},{"stockCode":"085670","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":34969125371,"operatingIncome":291472271,"netIncome":1486228645,"prevYearRevenue":36630391897,"prevYearOperatingIncome":672434335,"prevYearNetIncome":749080337,"source":"11013","updatedAt":"2026-08-26T22:29:08.727Z"},{"stockCode":"085670","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":37117508653,"operatingIncome":1420686164,"netIncome":1584280584,"prevYearRevenue":39960986020,"prevYearOperatingIncome":3214263401,"prevYearNetIncome":1043128143,"source":"11012","updatedAt":"2026-08-26T22:29:09.029Z"}]}