{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/095660","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":"095660","name":"네오위즈","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":17720,"marketCap":383398053480,"sharesOutstanding":21636459,"asOf":"2026-09-26T15:09:35.438Z"},"valuation":{"fiscalYear":2025,"per":7.67,"perTtm":6.38,"ttmPeriod":"25Q3~26Q2","pbr":0.72,"psr":0.89,"evEbitda":3.69,"ev":315131567198,"fcff":71319879959,"fcffYield":0.2263,"roe":0.0981,"revenueGrowth":{"y1":0.1797,"y3":0.1368,"y5":0.0836},"operatingIncomeGrowth":{"y1":0.822,"y3":0.4528,"y5":-0.0012},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.379Z"},"price":{"high52w":30950,"low52w":16350,"fromHigh":-0.4275,"returns":[{"label":"1개월","value":-0.0139},{"label":"3개월","value":0.0838},{"label":"6개월","value":-0.294},{"label":"1년","value":-0.3051},{"label":"3년","value":-0.3065},{"label":"5년","value":-0.3262}]},"dividends":[{"fiscalYear":2025,"dps":303,"yieldPct":1.2,"payoutPct":11.9},{"fiscalYear":2023,"dps":245,"yieldPct":0.9,"payoutPct":10.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":215490230108,"operatingIncome":22555606256,"netIncome":33524295298,"controllingNetIncome":32045161243,"ebitda":null,"fcff":3396602854,"cfo":38619565393,"capex":35455084077,"totalAssets":366712257997,"totalLiabilities":67872548048,"totalEquity":298839709949,"cash":89509957663,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":254498033426,"operatingIncome":32567478098,"netIncome":27623321956,"controllingNetIncome":24186685300,"ebitda":null,"fcff":33055243545,"cfo":36998117684,"capex":4003081022,"totalAssets":398001624261,"totalLiabilities":69123581295,"totalEquity":328878042966,"cash":85930525716,"totalDebt":4874479647},{"fiscalYear":2020,"statement":"연결","revenue":289606376253,"operatingIncome":60335802734,"netIncome":62167755060,"controllingNetIncome":60233035464,"ebitda":null,"fcff":67233842041,"cfo":76367008533,"capex":9172979173,"totalAssets":479352032471,"totalLiabilities":83736216742,"totalEquity":395615815729,"cash":171727731046,"totalDebt":2364381430},{"fiscalYear":2021,"statement":"연결","revenue":261199905958,"operatingIncome":21249585884,"netIncome":56661888520,"controllingNetIncome":56790507532,"ebitda":null,"fcff":16957346994,"cfo":28725910106,"capex":11796381364,"totalAssets":574691404617,"totalLiabilities":105815937884,"totalEquity":468875466733,"cash":113406830933,"totalDebt":4460349671},{"fiscalYear":2022,"statement":"연결","revenue":294567075580,"operatingIncome":19559295517,"netIncome":13201983634,"controllingNetIncome":13067215555,"ebitda":40901166221,"fcff":16841691380,"cfo":43235482663,"capex":26404176385,"totalAssets":560087394644,"totalLiabilities":101331086165,"totalEquity":458756308479,"cash":91697129693,"totalDebt":2650263068},{"fiscalYear":2023,"statement":"연결","revenue":365593726744,"operatingIncome":31593317823,"netIncome":46423501000,"controllingNetIncome":48678387612,"ebitda":null,"fcff":56764139724,"cfo":64739862978,"capex":8016072876,"totalAssets":671428658604,"totalLiabilities":143808323008,"totalEquity":527620335596,"cash":129871965812,"totalDebt":4453341883},{"fiscalYear":2024,"statement":"연결","revenue":366812592730,"operatingIncome":32919979176,"netIncome":-6953946967,"controllingNetIncome":2393821921,"ebitda":77818167708,"fcff":31934854973,"cfo":33841853627,"capex":1988452548,"totalAssets":619998368755,"totalLiabilities":101061621627,"totalEquity":518936747128,"cash":116866909092,"totalDebt":3624934169},{"fiscalYear":2025,"statement":"연결","revenue":432726157539,"operatingIncome":59980135346,"netIncome":45068449570,"controllingNetIncome":49978518604,"ebitda":85369302747,"fcff":71319879959,"cfo":76072659764,"capex":4803763434,"totalAssets":679342943452,"totalLiabilities":123529621721,"totalEquity":555813321731,"cash":71506938430,"totalDebt":3240452148}],"quarterly":[{"stockCode":"095660","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":127417944281,"operatingIncome":26470459546,"netIncome":25046524749,"prevYearRevenue":93134334524,"prevYearOperatingIncome":6464059294,"prevYearNetIncome":-1399215108,"source":"11014","updatedAt":"2026-08-26T22:22:19.559Z"},{"stockCode":"095660","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":106267690090,"operatingIncome":4695202629,"netIncome":1141778995,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:19.562Z"},{"stockCode":"095660","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":101415031092,"operatingIncome":6951449443,"netIncome":15472658324,"prevYearRevenue":89030194234,"prevYearOperatingIncome":10228631452,"prevYearNetIncome":6108868788,"source":"11013","updatedAt":"2026-08-26T22:22:19.029Z"},{"stockCode":"095660","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":102073078788,"operatingIncome":7942472236,"netIncome":18405602207,"prevYearRevenue":110010328934,"prevYearOperatingIncome":18585841719,"prevYearNetIncome":12771277038,"source":"11012","updatedAt":"2026-08-26T22:22:19.277Z"}]}