{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/153460","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":"153460","name":"네이블","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":5400,"marketCap":35262075600,"sharesOutstanding":6530014,"asOf":"2026-09-26T15:09:35.472Z"},"valuation":{"fiscalYear":2025,"per":14,"perTtm":39.75,"ttmPeriod":"25Q3~26Q2","pbr":0.98,"psr":1.84,"evEbitda":11,"ev":31863048121,"fcff":-1219363098,"fcffYield":-0.0383,"roe":0.0733,"revenueGrowth":{"y1":0.1156,"y3":0.016,"y5":0.1014},"operatingIncomeGrowth":{"y1":5.7831,"y3":-0.0806,"y5":0.4558},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.579Z"},"price":{"high52w":15370,"low52w":5400,"fromHigh":-0.6487,"returns":[{"label":"1개월","value":-0.0878},{"label":"3개월","value":-0.106},{"label":"6개월","value":-0.1429},{"label":"1년","value":-0.305},{"label":"3년","value":-0.3173},{"label":"5년","value":-0.3317}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":15833273108,"operatingIncome":-2389049984,"netIncome":-2345576767,"controllingNetIncome":null,"ebitda":-1838646331,"fcff":-1004552128,"cfo":-914367176,"capex":90184952,"totalAssets":28037387227,"totalLiabilities":3673171824,"totalEquity":24364215403,"cash":13535845520,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":12360704133,"operatingIncome":-484725514,"netIncome":-372930059,"controllingNetIncome":null,"ebitda":-6302488,"fcff":-2188467499,"cfo":-1958720079,"capex":229747420,"totalAssets":25949215350,"totalLiabilities":1957930006,"totalEquity":23991285344,"cash":8719032405,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":11837098650,"operatingIncome":399554107,"netIncome":576782631,"controllingNetIncome":null,"ebitda":1604165084,"fcff":-2366303609,"cfo":-2035297508,"capex":331006101,"totalAssets":27181595443,"totalLiabilities":2613527468,"totalEquity":24568067975,"cash":2889766751,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":16263919570,"operatingIncome":2474649691,"netIncome":2738160630,"controllingNetIncome":null,"ebitda":2736506365,"fcff":2965935050,"cfo":3022062264,"capex":56127214,"totalAssets":31144499904,"totalLiabilities":3838271299,"totalEquity":27306228605,"cash":3633153212,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":18298809095,"operatingIncome":3361839487,"netIncome":5277657521,"controllingNetIncome":null,"ebitda":4209326990,"fcff":6423029337,"cfo":7228476345,"capex":805447008,"totalAssets":36627033764,"totalLiabilities":3998858296,"totalEquity":32628175468,"cash":5906815163,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":13443862679,"operatingIncome":-2100774254,"netIncome":-1435198081,"controllingNetIncome":null,"ebitda":-1844867902,"fcff":-2777476851,"cfo":-2562598013,"capex":214878838,"totalAssets":34243218719,"totalLiabilities":2940434911,"totalEquity":31302783808,"cash":4273630073,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":17200064065,"operatingIncome":385146720,"netIncome":1285339884,"controllingNetIncome":null,"ebitda":548161105,"fcff":-1000329694,"cfo":-652974565,"capex":347355129,"totalAssets":35996305563,"totalLiabilities":3358685134,"totalEquity":32637620429,"cash":6464466317,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":19189105647,"operatingIncome":2612476125,"netIncome":2519056847,"controllingNetIncome":null,"ebitda":2896628359,"fcff":-1219363098,"cfo":-706312422,"capex":513050676,"totalAssets":40942961660,"totalLiabilities":4832475016,"totalEquity":36110486644,"cash":3399027479,"totalDebt":null}],"quarterly":[{"stockCode":"153460","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":5182203554,"operatingIncome":1070621755,"netIncome":1129960958,"prevYearRevenue":2163008669,"prevYearOperatingIncome":-660465381,"prevYearNetIncome":-458610788,"source":"11014","updatedAt":"2026-08-26T22:31:55.470Z"},{"stockCode":"153460","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":7407517179,"operatingIncome":1433077145,"netIncome":1013180478,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:55.473Z"},{"stockCode":"153460","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":2850923726,"operatingIncome":-1117793617,"netIncome":-914887754,"prevYearRevenue":2997681803,"prevYearOperatingIncome":-474017854,"prevYearNetIncome":-276856245,"source":"11013","updatedAt":"2026-08-26T22:31:54.963Z"},{"stockCode":"153460","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":3453739707,"operatingIncome":-554735826,"netIncome":-341072524,"prevYearRevenue":3601703111,"prevYearOperatingIncome":582795079,"prevYearNetIncome":652771656,"source":"11012","updatedAt":"2026-08-26T22:31:55.215Z"}]}