{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/085910","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":"085910","name":"네오티스","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":15960,"marketCap":220165295280,"sharesOutstanding":13794818,"asOf":"2026-09-26T15:09:35.424Z"},"valuation":{"fiscalYear":2025,"per":51.85,"perTtm":18.07,"ttmPeriod":"25Q3~26Q2","pbr":3.96,"psr":3.21,"evEbitda":19.8,"ev":218079570948,"fcff":6942782666,"fcffYield":0.0318,"roe":0.0783,"revenueGrowth":{"y1":0.2651,"y3":-0.0511,"y5":0.1258},"operatingIncomeGrowth":{"y1":1.4476,"y3":-0.1267,"y5":0.1576},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.729Z"},"price":{"high52w":33750,"low52w":3940,"fromHigh":-0.5271,"returns":[{"label":"1개월","value":-0.0828},{"label":"3개월","value":-0.1911},{"label":"6개월","value":-0.2762},{"label":"1년","value":2.8927},{"label":"3년","value":3.2055},{"label":"5년","value":2.4471}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2.3,"payoutPct":63},{"fiscalYear":2024,"dps":200,"yieldPct":6.1,"payoutPct":55.1},{"fiscalYear":2023,"dps":200,"yieldPct":5.5,"payoutPct":-71.2},{"fiscalYear":2022,"dps":250,"yieldPct":5,"payoutPct":64.3},{"fiscalYear":2021,"dps":250,"yieldPct":4.8,"payoutPct":56.8},{"fiscalYear":2020,"dps":250,"yieldPct":6.3,"payoutPct":null},{"fiscalYear":2019,"dps":250,"yieldPct":6.3,"payoutPct":192.9},{"fiscalYear":2018,"dps":250,"yieldPct":5.7,"payoutPct":85.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":45195339088,"operatingIncome":4693122500,"netIncome":3178418509,"controllingNetIncome":3039291506,"ebitda":7811156919,"fcff":4212409853,"cfo":5218266752,"capex":1661492024,"totalAssets":86639874645,"totalLiabilities":42086571679,"totalEquity":44553302966,"cash":10837882660,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":42409365424,"operatingIncome":3357376390,"netIncome":1456669883,"controllingNetIncome":1353075791,"ebitda":5030164196,"fcff":-1594311675,"cfo":3202964794,"capex":5251662464,"totalAssets":86911738785,"totalLiabilities":43227796569,"totalEquity":43683942216,"cash":11529224669,"totalDebt":69718622},{"fiscalYear":2020,"statement":"연결","revenue":37969069075,"operatingIncome":3742592720,"netIncome":370556043,"controllingNetIncome":190141737,"ebitda":null,"fcff":4541359263,"cfo":7900392853,"capex":3939681584,"totalAssets":102983511994,"totalLiabilities":60748861630,"totalEquity":42234650364,"cash":22047241349,"totalDebt":35878964986},{"fiscalYear":2021,"statement":"연결","revenue":65982605251,"operatingIncome":9651549182,"netIncome":7719107805,"controllingNetIncome":5791932359,"ebitda":null,"fcff":3633618737,"cfo":6684687862,"capex":3788259744,"totalAssets":143971657527,"totalLiabilities":69814766703,"totalEquity":74156890824,"cash":19613862733,"totalDebt":37689717747},{"fiscalYear":2022,"statement":"연결","revenue":80372128697,"operatingIncome":11682036856,"netIncome":6717066023,"controllingNetIncome":5162399868,"ebitda":17035081469,"fcff":5542386960,"cfo":8353156878,"capex":3589486956,"totalAssets":144767104945,"totalLiabilities":66832892775,"totalEquity":77934212170,"cash":24577023361,"totalDebt":33379517169},{"fiscalYear":2023,"statement":"연결","revenue":58471916067,"operatingIncome":-741768503,"netIncome":-3309148318,"controllingNetIncome":-3054656469,"ebitda":4593710053,"fcff":7330664690,"cfo":7693040293,"capex":1575784207,"totalAssets":131103511284,"totalLiabilities":59700691913,"totalEquity":71402819371,"cash":20412858699,"totalDebt":31266176099},{"fiscalYear":2024,"statement":"연결","revenue":54287070069,"operatingIncome":3178608125,"netIncome":6236487855,"controllingNetIncome":4853619808,"ebitda":null,"fcff":9185255871,"cfo":8745943518,"capex":760749341,"totalAssets":125131926926,"totalLiabilities":49983443944,"totalEquity":75148482982,"cash":26139756913,"totalDebt":35885143360},{"fiscalYear":2025,"statement":"연결","revenue":68676858572,"operatingIncome":7780052272,"netIncome":6269427108,"controllingNetIncome":4246381074,"ebitda":11013656610,"fcff":6942782666,"cfo":7770108536,"capex":1873200161,"totalAssets":128511197520,"totalLiabilities":58100444040,"totalEquity":70410753480,"cash":26858161144,"totalDebt":24772436812}],"quarterly":[{"stockCode":"085910","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":17993693471,"operatingIncome":2636253773,"netIncome":2808415221,"prevYearRevenue":12895158768,"prevYearOperatingIncome":-178284321,"prevYearNetIncome":-605059384,"source":"11014","updatedAt":"2026-08-26T22:23:51.104Z"},{"stockCode":"085910","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":17639588649,"operatingIncome":2177820556,"netIncome":2401951294,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:51.108Z"},{"stockCode":"085910","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17889157919,"operatingIncome":2292131814,"netIncome":2816271975,"prevYearRevenue":17307065065,"prevYearOperatingIncome":1680722423,"prevYearNetIncome":1441713749,"source":"11013","updatedAt":"2026-08-26T22:23:50.631Z"},{"stockCode":"085910","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":22575611642,"operatingIncome":4494698696,"netIncome":4157010146,"prevYearRevenue":15736511387,"prevYearOperatingIncome":1285255520,"prevYearNetIncome":-382653156,"source":"11012","updatedAt":"2026-08-26T22:23:50.868Z"}]}