{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/137080","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":"137080","name":"나래나노텍","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":6170,"marketCap":66080385330,"sharesOutstanding":10709949,"asOf":"2026-09-26T15:09:35.466Z"},"valuation":{"fiscalYear":2025,"per":1.66,"perTtm":1.01,"ttmPeriod":"25Q3~26Q2","pbr":0.57,"psr":1.21,"evEbitda":7.02,"ev":127906654699,"fcff":15653590007,"fcffYield":0.1224,"roe":0.4139,"revenueGrowth":{"y1":0.3481,"y3":-0.1478,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.920Z"},"price":{"high52w":6840,"low52w":2990,"fromHigh":-0.098,"returns":[{"label":"1개월","value":-0.0478},{"label":"3개월","value":0.2051},{"label":"6개월","value":0.2477},{"label":"1년","value":0.9221},{"label":"3년","value":-0.1084},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2022,"dps":100,"yieldPct":null,"payoutPct":43.9},{"fiscalYear":2021,"dps":200,"yieldPct":null,"payoutPct":9.6},{"fiscalYear":2020,"dps":100,"yieldPct":null,"payoutPct":37.6}],"annual":[{"fiscalYear":2021,"statement":"연결","revenue":135152540052,"operatingIncome":23123056534,"netIncome":17471980263,"controllingNetIncome":17471980263,"ebitda":25157276834,"fcff":15701842806,"cfo":23744587296,"capex":9139522922,"totalAssets":149521763255,"totalLiabilities":86947906205,"totalEquity":62573857050,"cash":16181432657,"totalDebt":49891848528},{"fiscalYear":2022,"statement":"연결","revenue":88040460887,"operatingIncome":1956020616,"netIncome":2521937374,"controllingNetIncome":2521937374,"ebitda":2581991703,"fcff":-34510665752,"cfo":-17135235554,"capex":18889052539,"totalAssets":185444923380,"totalLiabilities":77476223974,"totalEquity":107968699406,"cash":4075188917,"totalDebt":54556898337},{"fiscalYear":2023,"statement":"연결","revenue":52925517541,"operatingIncome":-14991082577,"netIncome":-13283478372,"controllingNetIncome":-13283478372,"ebitda":-13924525172,"fcff":-29634759039,"cfo":-28778493972,"capex":2920021853,"totalAssets":173053090583,"totalLiabilities":79498678630,"totalEquity":93554411953,"cash":2800042340,"totalDebt":14151886086},{"fiscalYear":2024,"statement":"연결","revenue":40425966058,"operatingIncome":-22108083244,"netIncome":-17141317761,"controllingNetIncome":-17141317761,"ebitda":-17878641043,"fcff":-14675657071,"cfo":-16994524804,"capex":313394285,"totalAssets":173431902910,"totalLiabilities":96986732045,"totalEquity":76445170865,"cash":4471245081,"totalDebt":79957442901},{"fiscalYear":2025,"statement":"연결","revenue":54497281414,"operatingIncome":-8838370335,"netIncome":39961132181,"controllingNetIncome":39902417931,"ebitda":18224501388,"fcff":15653590007,"cfo":13696506420,"capex":488394764,"totalAssets":198749734811,"totalLiabilities":82402146015,"totalEquity":116347588796,"cash":1165871746,"totalDebt":62992141115}],"quarterly":[{"stockCode":"137080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10185961370,"operatingIncome":-853050746,"netIncome":-426047108,"prevYearRevenue":7988366167,"prevYearOperatingIncome":-4239608960,"prevYearNetIncome":-4628054380,"source":"11014","updatedAt":"2026-08-26T22:29:27.572Z"},{"stockCode":"137080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":15775022169,"operatingIncome":355633761,"netIncome":49856005614,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:27.576Z"},{"stockCode":"137080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17278271504,"operatingIncome":659665531,"netIncome":13182336213,"prevYearRevenue":8327163307,"prevYearOperatingIncome":-4313910099,"prevYearNetIncome":-4024501980,"source":"11013","updatedAt":"2026-08-26T22:29:27.065Z"},{"stockCode":"137080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20684329433,"operatingIncome":3001943930,"netIncome":2759542968,"prevYearRevenue":20209134568,"prevYearOperatingIncome":-2830882698,"prevYearNetIncome":-4248163792,"source":"11012","updatedAt":"2026-08-26T22:29:27.340Z"}]}