{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/194700","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":"194700","name":"노바렉스","market":"KOSDAQ","sector":"기타 식품 제조업","lastPrice":10100,"marketCap":184373964800,"sharesOutstanding":18254848,"asOf":"2026-09-26T15:09:35.484Z"},"valuation":{"fiscalYear":2025,"per":5.21,"perTtm":4.24,"ttmPeriod":"25Q3~26Q2","pbr":0.73,"psr":0.46,"evEbitda":3.33,"ev":170681766191,"fcff":6856089326,"fcffYield":0.0402,"roe":0.1499,"revenueGrowth":{"y1":0.3578,"y3":0.128,"y5":0.1265},"operatingIncomeGrowth":{"y1":0.8565,"y3":0.1957,"y5":0.0979},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.241Z"},"price":{"high52w":21050,"low52w":10030,"fromHigh":-0.5202,"returns":[{"label":"1개월","value":-0.1225},{"label":"3개월","value":-0.1293},{"label":"6개월","value":-0.2786},{"label":"1년","value":-0.4899},{"label":"3년","value":-0.0725},{"label":"5년","value":-0.5041}]},"dividends":[{"fiscalYear":2025,"dps":400,"yieldPct":2.8,"payoutPct":20.1},{"fiscalYear":2024,"dps":200,"yieldPct":2.7,"payoutPct":15.4},{"fiscalYear":2023,"dps":200,"yieldPct":1.7,"payoutPct":16.1},{"fiscalYear":2022,"dps":150,"yieldPct":1.5,"payoutPct":13.4},{"fiscalYear":2021,"dps":300,"yieldPct":0.8,"payoutPct":9.03},{"fiscalYear":2020,"dps":300,"yieldPct":0.8,"payoutPct":9.54},{"fiscalYear":2019,"dps":200,"yieldPct":1,"payoutPct":10.81},{"fiscalYear":2018,"dps":200,"yieldPct":1.2,"payoutPct":16.76}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":107311221629,"operatingIncome":11334720852,"netIncome":9151951301,"controllingNetIncome":9489907593,"ebitda":12535905343,"fcff":-2204891049,"cfo":7443528151,"capex":9648419200,"totalAssets":106320975057,"totalLiabilities":27233449071,"totalEquity":79087525986,"cash":35594689866,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":159100863055,"operatingIncome":16305801125,"netIncome":14506483467,"controllingNetIncome":14709273121,"ebitda":null,"fcff":-22315590973,"cfo":-1299747613,"capex":21196954185,"totalAssets":154372404545,"totalLiabilities":62497188456,"totalEquity":91875216089,"cash":29522792888,"totalDebt":21705438674},{"fiscalYear":2020,"statement":"연결","revenue":222831749633,"operatingIncome":26992725408,"netIncome":24999759087,"controllingNetIncome":25145205084,"ebitda":27843339514,"fcff":-23744622169,"cfo":16260365793,"capex":40632378700,"totalAssets":215500812225,"totalLiabilities":99511669081,"totalEquity":115989143144,"cash":31860168652,"totalDebt":53500000000},{"fiscalYear":2021,"statement":"연결","revenue":278789611448,"operatingIncome":30011596104,"netIncome":26312551882,"controllingNetIncome":26401396066,"ebitda":40332912537,"fcff":-12511496463,"cfo":24129993308,"capex":37397997311,"totalAssets":254633045854,"totalLiabilities":114674003065,"totalEquity":139959042789,"cash":19168981899,"totalDebt":53500000000},{"fiscalYear":2022,"statement":"연결","revenue":281675201330,"operatingIncome":25186032306,"netIncome":19941641847,"controllingNetIncome":19985523751,"ebitda":37819939624,"fcff":4978876202,"cfo":20107036488,"capex":16118818069,"totalAssets":270581313830,"totalLiabilities":89214202249,"totalEquity":181367111581,"cash":27019616451,"totalDebt":45300000000},{"fiscalYear":2023,"statement":"연결","revenue":302167304022,"operatingIncome":25499956005,"netIncome":21974183918,"controllingNetIncome":22035898567,"ebitda":33765242899,"fcff":17760324294,"cfo":25302306305,"capex":8718055684,"totalAssets":264733680560,"totalLiabilities":64315585648,"totalEquity":200418094912,"cash":30234771089,"totalDebt":23656902182},{"fiscalYear":2024,"statement":"연결","revenue":297725280736,"operatingIncome":23189361844,"netIncome":23838295004,"controllingNetIncome":23016744638,"ebitda":31502894504,"fcff":7121941390,"cfo":13305474000,"capex":6914471678,"totalAssets":289610395748,"totalLiabilities":69347327713,"totalEquity":220263068035,"cash":31052439768,"totalDebt":24609045227},{"fiscalYear":2025,"statement":"연결","revenue":404259788627,"operatingIncome":43050063787,"netIncome":35962353325,"controllingNetIncome":35416064443,"ebitda":51255015780,"fcff":6856089326,"cfo":16651717423,"capex":10474147399,"totalAssets":359554560151,"totalLiabilities":104914863163,"totalEquity":254639696988,"cash":49601942113,"totalDebt":35909743504}],"quarterly":[{"stockCode":"194700","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":113837651543,"operatingIncome":12910456885,"netIncome":12383577396,"prevYearRevenue":77265985564,"prevYearOperatingIncome":5541699888,"prevYearNetIncome":3466695878,"source":"11014","updatedAt":"2026-08-26T22:24:15.936Z"},{"stockCode":"194700","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":100652527052,"operatingIncome":10702060792,"netIncome":8527374864,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:15.939Z"},{"stockCode":"194700","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":120808206556,"operatingIncome":14144971406,"netIncome":14913957422,"prevYearRevenue":90706472156,"prevYearOperatingIncome":8418578655,"prevYearNetIncome":7225321095,"source":"11013","updatedAt":"2026-08-26T22:24:15.432Z"},{"stockCode":"194700","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":101784947806,"operatingIncome":10966592944,"netIncome":7670886295,"prevYearRevenue":99063137876,"prevYearOperatingIncome":11018967455,"prevYearNetIncome":7826079970,"source":"11012","updatedAt":"2026-08-26T22:24:15.698Z"}]}