{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/138610","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":"138610","name":"나이벡","market":"KOSDAQ","sector":"의료용품 및 기타 의약 관련제품 제조업","lastPrice":15190,"marketCap":172676775670,"sharesOutstanding":11367793,"asOf":"2026-09-26T15:09:35.467Z"},"valuation":{"fiscalYear":2025,"per":37.2,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":3.77,"psr":5.28,"evEbitda":19.24,"ev":151201374590,"fcff":740641052,"fcffYield":0.0049,"roe":0.1189,"revenueGrowth":{"y1":0.3327,"y3":0.1472,"y5":0.3877},"operatingIncomeGrowth":{"y1":null,"y3":0.9818,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.616Z"},"price":{"high52w":52300,"low52w":12200,"fromHigh":-0.7096,"returns":[{"label":"1개월","value":-0.0506},{"label":"3개월","value":-0.0362},{"label":"6개월","value":-0.4753},{"label":"1년","value":-0.5139},{"label":"3년","value":-0.2644},{"label":"5년","value":-0.5844}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":5207877219,"operatingIncome":-3402361735,"netIncome":-4146155504,"controllingNetIncome":null,"ebitda":-1806375119,"fcff":-4312397068,"cfo":-2307210985,"capex":2579423548,"totalAssets":22317590153,"totalLiabilities":11741621568,"totalEquity":10575968585,"cash":859191538,"totalDebt":3327509960},{"fiscalYear":2019,"statement":"별도","revenue":9287488048,"operatingIncome":-960251508,"netIncome":-2726635631,"controllingNetIncome":null,"ebitda":821842427,"fcff":-4882405099,"cfo":-867616136,"capex":4351691712,"totalAssets":35734879567,"totalLiabilities":8330838127,"totalEquity":27404041440,"cash":4505043734,"totalDebt":4038902148},{"fiscalYear":2020,"statement":"별도","revenue":6357110700,"operatingIncome":-3011681225,"netIncome":-3637626783,"controllingNetIncome":null,"ebitda":-957540785,"fcff":-4778877805,"cfo":-501655996,"capex":4433353638,"totalAssets":53080037349,"totalLiabilities":21240949180,"totalEquity":31839088169,"cash":21512732378,"totalDebt":14482434994},{"fiscalYear":2021,"statement":"별도","revenue":13625370978,"operatingIncome":-2108202529,"netIncome":-5739766946,"controllingNetIncome":null,"ebitda":460494437,"fcff":-2222962873,"cfo":817972156,"capex":3213565501,"totalAssets":53277317200,"totalLiabilities":25933115951,"totalEquity":27344201249,"cash":15551672303,"totalDebt":15980527326},{"fiscalYear":2022,"statement":"별도","revenue":21670439547,"operatingIncome":645669182,"netIncome":-3765862625,"controllingNetIncome":null,"ebitda":3747201963,"fcff":3835661975,"cfo":5439679482,"capex":1845945322,"totalAssets":70988007618,"totalLiabilities":37917518796,"totalEquity":33070488822,"cash":27246257880,"totalDebt":19074493801},{"fiscalYear":2023,"statement":"별도","revenue":15703946248,"operatingIncome":-2230481871,"netIncome":-6284177530,"controllingNetIncome":null,"ebitda":481734620,"fcff":-9501808886,"cfo":-1960367591,"capex":7679983797,"totalAssets":66802267300,"totalLiabilities":37959108738,"totalEquity":28843158562,"cash":21291056822,"totalDebt":2311716237},{"fiscalYear":2024,"statement":"별도","revenue":24550141599,"operatingIncome":-4926541320,"netIncome":-9326815289,"controllingNetIncome":null,"ebitda":-2187295068,"fcff":-3692097794,"cfo":291254547,"capex":4073969398,"totalAssets":62453644352,"totalLiabilities":30222660123,"totalEquity":32230984229,"cash":23223706686,"totalDebt":308876220},{"fiscalYear":2025,"statement":"별도","revenue":32718793376,"operatingIncome":5025830136,"netIncome":4641985404,"controllingNetIncome":null,"ebitda":7857438611,"fcff":740641052,"cfo":5819286311,"capex":5272350337,"totalAssets":63002101804,"totalLiabilities":17179106702,"totalEquity":45822995102,"cash":22050347898,"totalDebt":574946818}],"quarterly":[{"stockCode":"138610","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":5165907463,"operatingIncome":-992806381,"netIncome":-453745837,"prevYearRevenue":5782634585,"prevYearOperatingIncome":-4930349842,"prevYearNetIncome":-6027082273,"source":"11014","updatedAt":"2026-08-26T22:24:49.010Z"},{"stockCode":"138610","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":6136845223,"operatingIncome":-1152115799,"netIncome":-1098737113,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:49.012Z"},{"stockCode":"138610","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":5240908743,"operatingIncome":137126427,"netIncome":1148546954,"prevYearRevenue":5616430318,"prevYearOperatingIncome":-1222334336,"prevYearNetIncome":-1507047732,"source":"11013","updatedAt":"2026-08-26T22:24:48.467Z"},{"stockCode":"138610","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":6060942842,"operatingIncome":102547477,"netIncome":381339999,"prevYearRevenue":15799610372,"prevYearOperatingIncome":8393086652,"prevYearNetIncome":7724343709,"source":"11012","updatedAt":"2026-08-26T22:24:48.722Z"}]}