{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/095500","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":"095500","name":"미래나노텍","market":"KOSDAQ","sector":"플라스틱제품 제조업","lastPrice":6480,"marketCap":200944793520,"sharesOutstanding":31009999,"asOf":"2026-09-26T15:09:35.438Z"},"valuation":{"fiscalYear":2025,"per":14.54,"perTtm":19.51,"ttmPeriod":"25Q3~26Q2","pbr":0.67,"psr":0.37,"evEbitda":12.18,"ev":278429406207,"fcff":-25216245200,"fcffYield":-0.0906,"roe":0.0477,"revenueGrowth":{"y1":-0.1346,"y3":0.0318,"y5":0.0594},"operatingIncomeGrowth":{"y1":-0.1581,"y3":0.2922,"y5":-0.0815},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.750Z"},"price":{"high52w":13470,"low52w":5730,"fromHigh":-0.5189,"returns":[{"label":"1개월","value":-0.0962},{"label":"3개월","value":-0.0256},{"label":"6개월","value":-0.2832},{"label":"1년","value":-0.3229},{"label":"3년","value":-0.6331},{"label":"5년","value":0.5158}]},"dividends":[{"fiscalYear":2025,"dps":70,"yieldPct":0.6,"payoutPct":14.4},{"fiscalYear":2024,"dps":50,"yieldPct":0.6,"payoutPct":6.4},{"fiscalYear":2022,"dps":0,"yieldPct":0.36,"payoutPct":-21.65},{"fiscalYear":2021,"dps":0,"yieldPct":1.51,"payoutPct":11.32}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":278108926372,"operatingIncome":3876427823,"netIncome":6900624689,"controllingNetIncome":6071736293,"ebitda":9720192837,"fcff":-2329493287,"cfo":1952287480,"capex":6280570582,"totalAssets":303408548777,"totalLiabilities":140331635340,"totalEquity":163076913437,"cash":52622978807,"totalDebt":101968924883},{"fiscalYear":2019,"statement":"연결","revenue":289734267488,"operatingIncome":1409445627,"netIncome":1657201942,"controllingNetIncome":839559069,"ebitda":null,"fcff":-15445016376,"cfo":-3947770909,"capex":13321817305,"totalAssets":315964481776,"totalLiabilities":141464366175,"totalEquity":174500115601,"cash":44251393032,"totalDebt":104601305392},{"fiscalYear":2020,"statement":"연결","revenue":403598875092,"operatingIncome":32023442601,"netIncome":20990477230,"controllingNetIncome":21361158337,"ebitda":42790713167,"fcff":-9466063185,"cfo":405721934,"capex":11777021865,"totalAssets":356297222846,"totalLiabilities":151922691585,"totalEquity":204374531261,"cash":50677413835,"totalDebt":100010018083},{"fiscalYear":2021,"statement":"연결","revenue":458244377896,"operatingIncome":23639141676,"netIncome":23419614401,"controllingNetIncome":22241591096,"ebitda":31400352340,"fcff":23554840072,"cfo":31421562261,"capex":9872536388,"totalAssets":420759172786,"totalLiabilities":174431837878,"totalEquity":246327334908,"cash":105540784690,"totalDebt":110924003245},{"fiscalYear":2022,"statement":"연결","revenue":490327663439,"operatingIncome":9700155485,"netIncome":-7165661549,"controllingNetIncome":-7901374609,"ebitda":null,"fcff":-45745131649,"cfo":-23901519532,"capex":25606337846,"totalAssets":487962491990,"totalLiabilities":248598563755,"totalEquity":239363928235,"cash":66945562872,"totalDebt":180507200643},{"fiscalYear":2023,"statement":"연결","revenue":694025815289,"operatingIncome":13703818450,"netIncome":803936429,"controllingNetIncome":-1214487764,"ebitda":18250525457,"fcff":51385664649,"cfo":64997807184,"capex":19328509348,"totalAssets":624869016739,"totalLiabilities":352443490812,"totalEquity":272425525927,"cash":172380411390,"totalDebt":21737056222},{"fiscalYear":2024,"statement":"연결","revenue":622314535341,"operatingIncome":24860166485,"netIncome":25774162524,"controllingNetIncome":22072101152,"ebitda":37485982672,"fcff":-32562419517,"cfo":-3386728833,"capex":37946751564,"totalAssets":597640329373,"totalLiabilities":280214930205,"totalEquity":317425399168,"cash":115186600480,"totalDebt":1101659082},{"fiscalYear":2025,"statement":"연결","revenue":538532646902,"operatingIncome":20929372893,"netIncome":13599233450,"controllingNetIncome":13819373430,"ebitda":22859125033,"fcff":-25216245200,"cfo":65037387601,"capex":96014097729,"totalAssets":658672859041,"totalLiabilities":321777820107,"totalEquity":336895038934,"cash":108096086694,"totalDebt":185580699381}],"quarterly":[{"stockCode":"095500","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":126724387869,"operatingIncome":4403791940,"netIncome":4996545667,"prevYearRevenue":167109817469,"prevYearOperatingIncome":5324473325,"prevYearNetIncome":-133675392,"source":"11014","updatedAt":"2026-08-26T22:24:10.176Z"},{"stockCode":"095500","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":120695855346,"operatingIncome":-860603317,"netIncome":4819319809,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:10.177Z"},{"stockCode":"095500","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":124268474134,"operatingIncome":8464985038,"netIncome":10319149806,"prevYearRevenue":168430636672,"prevYearOperatingIncome":11284993205,"prevYearNetIncome":9488859560,"source":"11013","updatedAt":"2026-08-26T22:24:09.652Z"},{"stockCode":"095500","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":106692096704,"operatingIncome":2600443776,"netIncome":-9834903199,"prevYearRevenue":122681767015,"prevYearOperatingIncome":6101191065,"prevYearNetIncome":-5705491586,"source":"11012","updatedAt":"2026-08-26T22:24:09.935Z"}]}