{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/089140","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":"089140","name":"넥스턴앤롤코리아","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":2110,"marketCap":32317253740,"sharesOutstanding":15316234,"asOf":"2026-09-26T15:09:35.428Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":20.09,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.46,"evEbitda":null,"ev":100429059632,"fcff":-3015635494,"fcffYield":-0.03,"roe":-0.0713,"revenueGrowth":{"y1":1.2263,"y3":0.3444,"y5":0.4871},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.778Z"},"price":{"high52w":2995,"low52w":1853,"fromHigh":-0.2955,"returns":[{"label":"1개월","value":0.0024},{"label":"3개월","value":-0.0409},{"label":"6개월","value":-0.0276},{"label":"1년","value":-0.1227},{"label":"3년","value":-0.6524},{"label":"5년","value":-0.9463}]},"dividends":[{"fiscalYear":2019,"dps":100,"yieldPct":1,"payoutPct":18.56},{"fiscalYear":2018,"dps":100,"yieldPct":0.89,"payoutPct":19.26},{"fiscalYear":2017,"dps":200,"yieldPct":1.49,"payoutPct":25.67}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":26649697076,"operatingIncome":4102995423,"netIncome":5548997526,"controllingNetIncome":null,"ebitda":4359317788,"fcff":9296102666,"cfo":9626670239,"capex":330567573,"totalAssets":113520279953,"totalLiabilities":18007378936,"totalEquity":95512901017,"cash":54514043078,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":32446754392,"operatingIncome":2997381421,"netIncome":5757744620,"controllingNetIncome":null,"ebitda":3160755015,"fcff":-4719161755,"cfo":2735157339,"capex":7454319094,"totalAssets":105169656641,"totalLiabilities":5010735298,"totalEquity":100158921343,"cash":54233700702,"totalDebt":34242604},{"fiscalYear":2020,"statement":"별도","revenue":9685363631,"operatingIncome":-3017727425,"netIncome":-2436285610,"controllingNetIncome":null,"ebitda":-2608233886,"fcff":178753477,"cfo":235942266,"capex":57188789,"totalAssets":99350919991,"totalLiabilities":2583169793,"totalEquity":96767750198,"cash":52700176746,"totalDebt":40391156},{"fiscalYear":2021,"statement":"연결","revenue":16972440217,"operatingIncome":-2389556051,"netIncome":-4432725121,"controllingNetIncome":-3959656267,"ebitda":1473324248,"fcff":3330249345,"cfo":3664492298,"capex":494793232,"totalAssets":138948612880,"totalLiabilities":46213615549,"totalEquity":92734997331,"cash":20632385749,"totalDebt":3219183290},{"fiscalYear":2022,"statement":"연결","revenue":28990439048,"operatingIncome":-3438169411,"netIncome":-4688260552,"controllingNetIncome":-4688260552,"ebitda":null,"fcff":-124627915,"cfo":-1190794612,"capex":674832797,"totalAssets":200256518815,"totalLiabilities":91982532014,"totalEquity":108273986801,"cash":10643611754,"totalDebt":68931985990},{"fiscalYear":2023,"statement":"연결","revenue":41257657896,"operatingIncome":1267041584,"netIncome":9680993019,"controllingNetIncome":9680993019,"ebitda":3645504392,"fcff":-1053055538,"cfo":-1970522357,"capex":1082187250,"totalAssets":243994293982,"totalLiabilities":105980575830,"totalEquity":138013718152,"cash":13736628050,"totalDebt":1548522431},{"fiscalYear":2024,"statement":"연결","revenue":31640413075,"operatingIncome":-1245982417,"netIncome":-13004514136,"controllingNetIncome":-13004514136,"ebitda":333869538,"fcff":1398281898,"cfo":-1143009975,"capex":730444945,"totalAssets":233036978483,"totalLiabilities":96413013564,"totalEquity":136623964919,"cash":10602241504,"totalDebt":1127406909},{"fiscalYear":2025,"statement":"연결","revenue":70440930511,"operatingIncome":2281825045,"netIncome":-2348922332,"controllingNetIncome":-9691197781,"ebitda":null,"fcff":-3015635494,"cfo":-4716499898,"capex":1476789101,"totalAssets":340909640792,"totalLiabilities":118396989737,"totalEquity":222512651055,"cash":20006120473,"totalDebt":88117926365}],"quarterly":[{"stockCode":"089140","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":28357534973,"operatingIncome":3853438175,"netIncome":4637166641,"prevYearRevenue":9892650588,"prevYearOperatingIncome":466580363,"prevYearNetIncome":1223668234,"source":"11014","updatedAt":"2026-08-26T22:32:54.479Z"},{"stockCode":"089140","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":21732333352,"operatingIncome":-2037735181,"netIncome":-17873514093,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:54.485Z"},{"stockCode":"089140","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25459397835,"operatingIncome":3550564126,"netIncome":5184096847,"prevYearRevenue":6392160987,"prevYearOperatingIncome":-652953307,"prevYearNetIncome":-1480371038,"source":"11013","updatedAt":"2026-08-26T22:32:53.920Z"},{"stockCode":"089140","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":37055933646,"operatingIncome":8213284806,"netIncome":9660675508,"prevYearRevenue":13958901199,"prevYearOperatingIncome":1119075358,"prevYearNetIncome":12367796158,"source":"11012","updatedAt":"2026-08-26T22:32:54.157Z"}]}