{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/092790","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":"092790","name":"넥스틸","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":14250,"marketCap":370528500000,"sharesOutstanding":26002000,"asOf":"2026-09-26T15:09:35.434Z"},"valuation":{"fiscalYear":2025,"per":10.28,"perTtm":39.09,"ttmPeriod":"25Q3~26Q2","pbr":0.8,"psr":0.67,"evEbitda":null,"ev":448400336513,"fcff":-11427807136,"fcffYield":-0.0255,"roe":0.0776,"revenueGrowth":{"y1":-0.0025,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":-0.3681,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.747Z"},"price":{"high52w":21850,"low52w":9100,"fromHigh":-0.3478,"returns":[{"label":"1개월","value":0.1319},{"label":"3개월","value":0.1464},{"label":"6개월","value":0.2533},{"label":"1년","value":0.1652},{"label":"3년","value":0.5659},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":1155,"yieldPct":8.12,"payoutPct":76.45},{"fiscalYear":2024,"dps":250,"yieldPct":3.01,"payoutPct":18.74},{"fiscalYear":2023,"dps":700,"yieldPct":8.96,"payoutPct":14.05}],"annual":[{"fiscalYear":2023,"statement":"연결","revenue":619052056916,"operatingIncome":157337247358,"netIncome":129580237655,"controllingNetIncome":129580237655,"ebitda":null,"fcff":-24525060719,"cfo":-17433063717,"capex":12184738097,"totalAssets":642480608085,"totalLiabilities":197535613796,"totalEquity":444944994289,"cash":56315546790,"totalDebt":69697960000},{"fiscalYear":2024,"statement":"연결","revenue":552365337649,"operatingIncome":63204878400,"netIncome":34685192319,"controllingNetIncome":34757744987,"ebitda":68967433929,"fcff":41163754872,"cfo":60537934763,"capex":25020753311,"totalAssets":691783323885,"totalLiabilities":226851563384,"totalEquity":464931760501,"cash":89063545413,"totalDebt":98691679630},{"fiscalYear":2025,"statement":"연결","revenue":550992457557,"operatingIncome":39942217349,"netIncome":36037763214,"controllingNetIncome":36047567439,"ebitda":null,"fcff":-11427807136,"cfo":23785556354,"capex":38821922886,"totalAssets":699321998710,"totalLiabilities":235306164892,"totalEquity":464015833818,"cash":48583020897,"totalDebt":126454857410}],"quarterly":[{"stockCode":"092790","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":121920398208,"operatingIncome":5439763837,"netIncome":9513774017,"prevYearRevenue":157002351196,"prevYearOperatingIncome":13917273718,"prevYearNetIncome":6385436659,"source":"11014","updatedAt":"2026-08-26T22:22:48.631Z"},{"stockCode":"092790","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":94268249460,"operatingIncome":-3041496933,"netIncome":-3245326938,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:48.633Z"},{"stockCode":"092790","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":100643225075,"operatingIncome":2673087035,"netIncome":2760236728,"prevYearRevenue":156770327126,"prevYearOperatingIncome":22951649264,"prevYearNetIncome":20016189951,"source":"11013","updatedAt":"2026-08-26T22:22:48.126Z"},{"stockCode":"092790","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":167465318819,"operatingIncome":5492244227,"netIncome":449133500,"prevYearRevenue":178033482763,"prevYearOperatingIncome":14592301181,"prevYearNetIncome":9753126184,"source":"11012","updatedAt":"2026-08-26T22:22:48.378Z"}]}