{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/104200","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":"104200","name":"NHN벅스","market":"KOSDAQ","sector":"기타 정보 서비스업","lastPrice":2155,"marketCap":31953370250,"sharesOutstanding":14827550,"asOf":"2026-09-26T15:09:35.447Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.63,"psr":0.71,"evEbitda":98.36,"ev":16643128592,"fcff":4601671984,"fcffYield":0.2765,"roe":-0.116,"revenueGrowth":{"y1":-0.1377,"y3":-0.1198,"y5":-0.0816},"operatingIncomeGrowth":{"y1":-3.0563,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.671Z"},"price":{"high52w":6660,"low52w":2155,"fromHigh":-0.6764,"returns":[{"label":"1개월","value":-0.1663},{"label":"3개월","value":-0.1989},{"label":"6개월","value":-0.5108},{"label":"1년","value":-0.3287},{"label":"3년","value":-0.4336},{"label":"5년","value":-0.6513}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":89652082575,"operatingIncome":5942233654,"netIncome":5219618063,"controllingNetIncome":5400053918,"ebitda":8933825470,"fcff":2751469488,"cfo":3993461967,"capex":1241992479,"totalAssets":90437495803,"totalLiabilities":24516095403,"totalEquity":65921400400,"cash":12745776367,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":84847822034,"operatingIncome":7026142026,"netIncome":4121733824,"controllingNetIncome":4510704919,"ebitda":9358599372,"fcff":10707355335,"cfo":10801424423,"capex":144087240,"totalAssets":99589700116,"totalLiabilities":29511211542,"totalEquity":70078488574,"cash":19022392380,"totalDebt":3136658659},{"fiscalYear":2020,"statement":"연결","revenue":68720426014,"operatingIncome":1462569605,"netIncome":-4474237723,"controllingNetIncome":-3709084797,"ebitda":3608327842,"fcff":2029470818,"cfo":2054585069,"capex":79259814,"totalAssets":87952924227,"totalLiabilities":25440799187,"totalEquity":62512125040,"cash":25448934495,"totalDebt":2772657388},{"fiscalYear":2021,"statement":"별도","revenue":65059898590,"operatingIncome":5689750837,"netIncome":-1161697373,"controllingNetIncome":-791960463,"ebitda":9982588514,"fcff":-130981009,"cfo":1686616198,"capex":1817597207,"totalAssets":91775759758,"totalLiabilities":20284211604,"totalEquity":71491548154,"cash":13831286524,"totalDebt":1244780632},{"fiscalYear":2022,"statement":"별도","revenue":65845522202,"operatingIncome":2082383800,"netIncome":2527088599,"controllingNetIncome":2908054896,"ebitda":2465668534,"fcff":-9599463537,"cfo":2472732037,"capex":12072195574,"totalAssets":93696392392,"totalLiabilities":19860700320,"totalEquity":73835692072,"cash":9780293572,"totalDebt":1432614725},{"fiscalYear":2023,"statement":"별도","revenue":56843263266,"operatingIncome":803513553,"netIncome":-5071080902,"controllingNetIncome":-5071080902,"ebitda":5135432383,"fcff":-1687564181,"cfo":2447894655,"capex":4246228316,"totalAssets":90639191045,"totalLiabilities":21653285204,"totalEquity":68985905841,"cash":7424487847,"totalDebt":5594817068},{"fiscalYear":2024,"statement":"별도","revenue":52070939126,"operatingIncome":357425932,"netIncome":-12674134869,"controllingNetIncome":null,"ebitda":1882481763,"fcff":5594426181,"cfo":8840241824,"capex":3437381048,"totalAssets":76194969967,"totalLiabilities":19597854396,"totalEquity":56597115571,"cash":13469465197,"totalDebt":4643207546},{"fiscalYear":2025,"statement":"별도","revenue":44899287200,"operatingIncome":-734987723,"netIncome":-6220761280,"controllingNetIncome":null,"ebitda":169211191,"fcff":4601671984,"cfo":5374857910,"capex":835852638,"totalAssets":66807403600,"totalLiabilities":16120788290,"totalEquity":50686615310,"cash":17427850463,"totalDebt":2117608805}],"quarterly":[{"stockCode":"104200","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":10904624918,"operatingIncome":-412246361,"netIncome":-225626366,"prevYearRevenue":12650687466,"prevYearOperatingIncome":-147571268,"prevYearNetIncome":-315964322,"source":"11014","updatedAt":"2026-08-26T22:32:18.800Z"},{"stockCode":"104200","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":11334829117,"operatingIncome":83880997,"netIncome":-4806608352,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:18.803Z"},{"stockCode":"104200","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":10722116187,"operatingIncome":175459893,"netIncome":477700919,"prevYearRevenue":11073372833,"prevYearOperatingIncome":-626342087,"prevYearNetIncome":-523724330,"source":"11013","updatedAt":"2026-08-26T22:32:18.278Z"},{"stockCode":"104200","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":10597424297,"operatingIncome":495639604,"netIncome":240302789,"prevYearRevenue":11586460332,"prevYearOperatingIncome":219719728,"prevYearNetIncome":-664802232,"source":"11012","updatedAt":"2026-08-26T22:32:18.538Z"}]}