{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/144960","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":"144960","name":"뉴파워프라즈마","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":12220,"marketCap":533923865280,"sharesOutstanding":43692624,"asOf":"2026-09-26T15:09:35.470Z"},"valuation":{"fiscalYear":2025,"per":62.64,"perTtm":10.37,"ttmPeriod":"25Q3~26Q2","pbr":1.87,"psr":0.92,"evEbitda":6.81,"ev":709269605117,"fcff":-25535998252,"fcffYield":-0.036,"roe":0.031,"revenueGrowth":{"y1":0.1119,"y3":0.1788,"y5":0.3966},"operatingIncomeGrowth":{"y1":0.0972,"y3":0.2661,"y5":0.2131},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.352Z"},"price":{"high52w":12490,"low52w":4760,"fromHigh":-0.0216,"returns":[{"label":"1개월","value":0.2208},{"label":"3개월","value":0.7284},{"label":"6개월","value":1.2714},{"label":"1년","value":1.3188},{"label":"3년","value":1.19},{"label":"5년","value":0.373}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":1,"payoutPct":26.6},{"fiscalYear":2024,"dps":50,"yieldPct":1.11,"payoutPct":9.08},{"fiscalYear":2023,"dps":50,"yieldPct":0.96,"payoutPct":12.44},{"fiscalYear":2022,"dps":50,"yieldPct":1.42,"payoutPct":10.19},{"fiscalYear":2021,"dps":50,"yieldPct":0.78,"payoutPct":7.56},{"fiscalYear":2020,"dps":50,"yieldPct":0.8,"payoutPct":5.08},{"fiscalYear":2017,"dps":280,"yieldPct":1,"payoutPct":12.36}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":73411627940,"operatingIncome":11806531353,"netIncome":13252598879,"controllingNetIncome":13275965801,"ebitda":13707261243,"fcff":3842500042,"cfo":6650534942,"capex":2891174247,"totalAssets":143552780020,"totalLiabilities":13745736888,"totalEquity":129807043132,"cash":9370325008,"totalDebt":4100000000},{"fiscalYear":2019,"statement":"연결","revenue":60165999447,"operatingIncome":3652653897,"netIncome":5296882588,"controllingNetIncome":5484367131,"ebitda":7342748127,"fcff":-5583026221,"cfo":4588281392,"capex":10270605246,"totalAssets":150094736051,"totalLiabilities":14946111087,"totalEquity":135148624964,"cash":5565516552,"totalDebt":4000000000},{"fiscalYear":2020,"statement":"연결","revenue":108798640957,"operatingIncome":10912037251,"netIncome":30343389957,"controllingNetIncome":31235474187,"ebitda":null,"fcff":-21941623265,"cfo":24478546043,"capex":46947139797,"totalAssets":476930042307,"totalLiabilities":275242356094,"totalEquity":201687686213,"cash":51955553304,"totalDebt":146551336668},{"fiscalYear":2021,"statement":"연결","revenue":310050535632,"operatingIncome":24461381067,"netIncome":27299029403,"controllingNetIncome":23211252819,"ebitda":43225398639,"fcff":-11384173592,"cfo":17730528509,"capex":31848996699,"totalAssets":534746391101,"totalLiabilities":289109381483,"totalEquity":245637009618,"cash":37883303882,"totalDebt":140168186676},{"fiscalYear":2022,"statement":"연결","revenue":352878764242,"operatingIncome":14124593851,"netIncome":20263943320,"controllingNetIncome":25554998271,"ebitda":29497801815,"fcff":-346411166,"cfo":35691721213,"capex":39409131711,"totalAssets":633279705357,"totalLiabilities":367372870549,"totalEquity":265906834808,"cash":69659015720,"totalDebt":178630930076},{"fiscalYear":2023,"statement":"연결","revenue":350666770950,"operatingIncome":16088546345,"netIncome":16264716420,"controllingNetIncome":19413171938,"ebitda":null,"fcff":13790950916,"cfo":32870885712,"capex":24547748431,"totalAssets":673625027298,"totalLiabilities":396425001392,"totalEquity":277200025906,"cash":92517603855,"totalDebt":181229569198},{"fiscalYear":2024,"statement":"연결","revenue":519836396500,"operatingIncome":26128372234,"netIncome":22288000030,"controllingNetIncome":23808117724,"ebitda":null,"fcff":29292037116,"cfo":63163642045,"capex":42508056899,"totalAssets":941823497922,"totalLiabilities":562213510657,"totalEquity":379609987265,"cash":70319317117,"totalDebt":150085186035},{"fiscalYear":2025,"statement":"연결","revenue":577990393724,"operatingIncome":28669170685,"netIncome":7603885204,"controllingNetIncome":8523358300,"ebitda":104186195279,"fcff":-25535998252,"cfo":9841751353,"capex":44950047616,"totalAssets":991116951474,"totalLiabilities":560644149281,"totalEquity":430472802193,"cash":113563037531,"totalDebt":288908777368}],"quarterly":[{"stockCode":"144960","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":151373161112,"operatingIncome":6047021981,"netIncome":6965287521,"prevYearRevenue":128571363588,"prevYearOperatingIncome":1716287477,"prevYearNetIncome":-9437608624,"source":"11014","updatedAt":"2026-08-26T22:22:03.053Z"},{"stockCode":"144960","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":155112419264,"operatingIncome":6973650690,"netIncome":330409278,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:03.057Z"},{"stockCode":"144960","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":148511901239,"operatingIncome":13545487301,"netIncome":15467966863,"prevYearRevenue":108159766897,"prevYearOperatingIncome":3445863506,"prevYearNetIncome":185334770,"source":"11013","updatedAt":"2026-08-26T22:22:02.508Z"},{"stockCode":"144960","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":208752572461,"operatingIncome":27290312720,"netIncome":28741958134,"prevYearRevenue":163345046451,"prevYearOperatingIncome":12202634508,"prevYearNetIncome":122853635,"source":"11012","updatedAt":"2026-08-26T22:22:02.776Z"}]}