{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/130580","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":"130580","name":"나이스디앤비","market":"KOSDAQ","sector":"기타 사업지원 서비스업","lastPrice":6750,"marketCap":103950000000,"sharesOutstanding":15400000,"asOf":"2026-09-26T15:09:35.463Z"},"valuation":{"fiscalYear":2025,"per":8.04,"perTtm":7.05,"ttmPeriod":"25Q3~26Q2","pbr":0.9,"psr":1.14,"evEbitda":3.35,"ev":62966796033,"fcff":16438226573,"fcffYield":0.2611,"roe":0.1169,"revenueGrowth":{"y1":0.019,"y3":-0.003,"y5":0.0214},"operatingIncomeGrowth":{"y1":-0.0222,"y3":-0.0014,"y5":0.0184},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.568Z"},"price":{"high52w":6850,"low52w":5230,"fromHigh":-0.0146,"returns":[{"label":"1개월","value":0.2295},{"label":"3개월","value":0.2833},{"label":"6개월","value":0.1842},{"label":"1년","value":0.1658},{"label":"3년","value":0.0993},{"label":"5년","value":-0.3447}]},"dividends":[{"fiscalYear":2025,"dps":226,"yieldPct":3.9,"payoutPct":26.9},{"fiscalYear":2024,"dps":205,"yieldPct":4.4,"payoutPct":17.3},{"fiscalYear":2023,"dps":182,"yieldPct":2.9,"payoutPct":27},{"fiscalYear":2022,"dps":182,"yieldPct":2.4,"payoutPct":19.7},{"fiscalYear":2021,"dps":230,"yieldPct":2.4,"payoutPct":25.3},{"fiscalYear":2020,"dps":200,"yieldPct":2.1,"payoutPct":27.3},{"fiscalYear":2019,"dps":175,"yieldPct":2.1,"payoutPct":23.9},{"fiscalYear":2018,"dps":150,"yieldPct":2.1,"payoutPct":24.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":52040928687,"operatingIncome":10423253833,"netIncome":9299591679,"controllingNetIncome":null,"ebitda":11480316765,"fcff":10138199947,"cfo":11409223493,"capex":1271023546,"totalAssets":56660361328,"totalLiabilities":11460701338,"totalEquity":45199659990,"cash":12067351918,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":77330430035,"operatingIncome":12798062463,"netIncome":11280367023,"controllingNetIncome":10565420019,"ebitda":15858679844,"fcff":10473376747,"cfo":13436098529,"capex":2994121630,"totalAssets":78675555897,"totalLiabilities":18585478778,"totalEquity":60090077119,"cash":14784236651,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":82196200010,"operatingIncome":14088152358,"netIncome":11291348386,"controllingNetIncome":10743192892,"ebitda":17797719735,"fcff":14836077881,"cfo":18397723480,"capex":3590761582,"totalAssets":87281166383,"totalLiabilities":18778421483,"totalEquity":68502744900,"cash":20942094798,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":88684390851,"operatingIncome":16937263600,"netIncome":14027322866,"controllingNetIncome":13284106321,"ebitda":20939336338,"fcff":18380448707,"cfo":19313694720,"capex":960956432,"totalAssets":103462282650,"totalLiabilities":24108904355,"totalEquity":79353378295,"cash":25302144154,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":92189888726,"operatingIncome":15496053408,"netIncome":14260795333,"controllingNetIncome":13695935629,"ebitda":19460169072,"fcff":14423425002,"cfo":16820325105,"capex":2477498318,"totalAssets":106588087953,"totalLiabilities":22690288796,"totalEquity":83897799157,"cash":23038265167,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":87910545223,"operatingIncome":14191689686,"netIncome":10376813930,"controllingNetIncome":10376813930,"ebitda":18472546427,"fcff":13242769683,"cfo":15157886893,"capex":1997560456,"totalAssets":112226158674,"totalLiabilities":21540596737,"totalEquity":90685561937,"cash":24893947152,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":89663934603,"operatingIncome":15782733685,"netIncome":13663423976,"controllingNetIncome":13663423976,"ebitda":19785430423,"fcff":14167006871,"cfo":16119805066,"capex":2107360039,"totalAssets":124488227682,"totalLiabilities":23566249370,"totalEquity":100921978312,"cash":35077723855,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":91363378272,"operatingIncome":15432002768,"netIncome":12922453870,"controllingNetIncome":12922453870,"ebitda":18811060795,"fcff":16438226573,"cfo":17686627856,"capex":1448582804,"totalAssets":138382561129,"totalLiabilities":22797581467,"totalEquity":115584979662,"cash":40983203967,"totalDebt":null}],"quarterly":[{"stockCode":"130580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":22371533111,"operatingIncome":3469416846,"netIncome":3555678021,"prevYearRevenue":20717099090,"prevYearOperatingIncome":3221534115,"prevYearNetIncome":2828593334,"source":"11014","updatedAt":"2026-08-26T22:28:05.831Z"},{"stockCode":"130580","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":21167898783,"operatingIncome":1303941960,"netIncome":804712450,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:05.835Z"},{"stockCode":"130580","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":18345958234,"operatingIncome":1259338538,"netIncome":1495826232,"prevYearRevenue":17690846309,"prevYearOperatingIncome":624162982,"prevYearNetIncome":625400571,"source":"11013","updatedAt":"2026-08-26T22:28:05.287Z"},{"stockCode":"130580","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":31987861339,"operatingIncome":11078451984,"netIncome":8895124467,"prevYearRevenue":30133100069,"prevYearOperatingIncome":10034480980,"prevYearNetIncome":7936662828,"source":"11012","updatedAt":"2026-08-26T22:28:05.581Z"}]}