{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/181710","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":"181710","name":"NHN","market":"KOSPI","sector":"소프트웨어 개발 및 공급업","lastPrice":57200,"marketCap":1849216798000,"sharesOutstanding":32328965,"asOf":"2026-09-26T15:09:35.479Z"},"valuation":{"fiscalYear":2025,"per":57.62,"perTtm":18.29,"ttmPeriod":"25Q3~26Q2","pbr":1.26,"psr":0.73,"evEbitda":1.44,"ev":340258633613,"fcff":293858889709,"fcffYield":0.8636,"roe":0.022,"revenueGrowth":{"y1":0.0245,"y3":0.0596,"y5":0.0848},"operatingIncomeGrowth":{"y1":null,"y3":0.5024,"y5":0.0532},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.974Z"},"price":{"high52w":75200,"low52w":26150,"fromHigh":-0.2394,"returns":[{"label":"1개월","value":-0.184},{"label":"3개월","value":0.7709},{"label":"6개월","value":0.3668},{"label":"1년","value":1.1916},{"label":"3년","value":1.5143},{"label":"5년","value":0.5686}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":1.6,"payoutPct":48},{"fiscalYear":2024,"dps":500,"yieldPct":2.6,"payoutPct":null},{"fiscalYear":2023,"dps":500,"yieldPct":2.1,"payoutPct":null}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":644602503325,"operatingIncome":-54342068918,"netIncome":null,"controllingNetIncome":164032206289,"ebitda":-38814998811,"fcff":-185262728510,"cfo":-107474132075,"capex":78415778426,"totalAssets":1833329512620,"totalLiabilities":330819364040,"totalEquity":1502510148580,"cash":260398762970,"totalDebt":62517660209},{"fiscalYear":2016,"statement":"연결","revenue":856420458207,"operatingIncome":26368038176,"netIncome":7112343057,"controllingNetIncome":12510448043,"ebitda":38915229792,"fcff":25726389659,"cfo":83394333178,"capex":58743648904,"totalAssets":1838187141784,"totalLiabilities":327737345368,"totalEquity":1510449796416,"cash":301465054847,"totalDebt":23074748775},{"fiscalYear":2017,"statement":"연결","revenue":909115708183,"operatingIncome":34732711952,"netIncome":8735677067,"controllingNetIncome":16601028540,"ebitda":45424687861,"fcff":-137048250997,"cfo":-43474521378,"capex":93692089979,"totalAssets":2117583866579,"totalLiabilities":459686630204,"totalEquity":1657897236375,"cash":368068177019,"totalDebt":97792536951},{"fiscalYear":2018,"statement":"연결","revenue":1264567758330,"operatingIncome":68637421201,"netIncome":104747506788,"controllingNetIncome":89354073358,"ebitda":82012580484,"fcff":-40879323206,"cfo":38062563898,"capex":79605065531,"totalAssets":2494654242448,"totalLiabilities":674614634307,"totalEquity":1820039608141,"cash":385498124578,"totalDebt":140885402588},{"fiscalYear":2019,"statement":"연결","revenue":1488596660564,"operatingIncome":86677182906,"netIncome":23173213422,"controllingNetIncome":12339593022,"ebitda":99585266290,"fcff":45337137723,"cfo":107684973078,"capex":65994559921,"totalAssets":2500321248630,"totalLiabilities":671619273162,"totalEquity":1828701975468,"cash":457386793200,"totalDebt":140196248551},{"fiscalYear":2020,"statement":"연결","revenue":1675172074936,"operatingIncome":102193457994,"netIncome":27956034074,"controllingNetIncome":21445220592,"ebitda":118523224459,"fcff":81770941947,"cfo":141296327841,"capex":62742528394,"totalAssets":2550930608901,"totalLiabilities":706765823473,"totalEquity":1844164785428,"cash":534565227367,"totalDebt":120077401001},{"fiscalYear":2021,"statement":"연결","revenue":1923677420336,"operatingIncome":97869201232,"netIncome":129700556658,"controllingNetIncome":116850751812,"ebitda":116573745674,"fcff":140816668144,"cfo":226363126341,"capex":89786486860,"totalAssets":3027171506519,"totalLiabilities":928563861666,"totalEquity":2098607644853,"cash":596402620636,"totalDebt":112410632523},{"fiscalYear":2022,"statement":"연결","revenue":2114869816089,"operatingIncome":39053530657,"netIncome":-31751037477,"controllingNetIncome":-32107181386,"ebitda":58657622007,"fcff":-123719351504,"cfo":25879607329,"capex":154251472354,"totalAssets":3025182021029,"totalLiabilities":1032762862400,"totalEquity":1992419158629,"cash":630550920363,"totalDebt":134485754010},{"fiscalYear":2023,"statement":"연결","revenue":2269614866943,"operatingIncome":55598405513,"netIncome":-23094179176,"controllingNetIncome":-8537569133,"ebitda":74091744839,"fcff":-177772317064,"cfo":165311652383,"capex":351236732153,"totalAssets":3449677276360,"totalLiabilities":1459885157431,"totalEquity":1989792118929,"cash":771671803089,"totalDebt":317101498464},{"fiscalYear":2024,"statement":"연결","revenue":2456107865377,"operatingIncome":-32619646834,"netIncome":-192599078282,"controllingNetIncome":-132530342697,"ebitda":71846318414,"fcff":-9582365286,"cfo":47032770723,"capex":63663369243,"totalAssets":3193036597819,"totalLiabilities":1427673401848,"totalEquity":1765363195971,"cash":621779475376,"totalDebt":72895654018},{"fiscalYear":2025,"statement":"연결","revenue":2516233825224,"operatingIncome":132434145572,"netIncome":51909280522,"controllingNetIncome":32091574976,"ebitda":235847772834,"fcff":293858889709,"cfo":373978033332,"capex":86508398056,"totalAssets":3851415641250,"totalLiabilities":2080598551807,"totalEquity":1770817089443,"cash":1563677274768,"totalDebt":54719110381}],"quarterly":[{"stockCode":"181710","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":625602175655,"operatingIncome":27637443705,"netIncome":18003048248,"prevYearRevenue":608367211208,"prevYearOperatingIncome":-113388627469,"prevYearNetIncome":-110270344855,"source":"11014","updatedAt":"2026-08-26T22:19:57.482Z"},{"stockCode":"181710","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":685615276420,"operatingIncome":55229313479,"netIncome":22910556038,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:57.486Z"},{"stockCode":"181710","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":671397393908,"operatingIncome":26251000334,"netIncome":31118537549,"prevYearRevenue":600129016163,"prevYearOperatingIncome":27645536068,"prevYearNetIncome":-237687417,"source":"11013","updatedAt":"2026-08-26T22:19:56.970Z"},{"stockCode":"181710","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":757918045230,"operatingIncome":57905020197,"netIncome":29074839379,"prevYearRevenue":604887356986,"prevYearOperatingIncome":21921852320,"prevYearNetIncome":11233363653,"source":"11012","updatedAt":"2026-08-26T22:19:57.216Z"}]}