{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/212560","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":"212560","name":"네오오토","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":10350,"marketCap":139583701800,"sharesOutstanding":13486348,"asOf":"2026-09-26T15:09:35.491Z"},"valuation":{"fiscalYear":2025,"per":9.38,"perTtm":10.97,"ttmPeriod":"25Q3~26Q2","pbr":1.01,"psr":0.6,"evEbitda":4.97,"ev":111052672804,"fcff":-12887220611,"fcffYield":-0.116,"roe":0.1138,"revenueGrowth":{"y1":0.062,"y3":0.1227,"y5":0.1459},"operatingIncomeGrowth":{"y1":0.0811,"y3":0.1969,"y5":0.3582},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.430Z"},"price":{"high52w":15570,"low52w":5180,"fromHigh":-0.3353,"returns":[{"label":"1개월","value":0.1213},{"label":"3개월","value":0.2021},{"label":"6개월","value":0.3424},{"label":"1년","value":0.9346},{"label":"3년","value":1.3635},{"label":"5년","value":1.0313}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2.4,"payoutPct":16},{"fiscalYear":2024,"dps":200,"yieldPct":2.7,"payoutPct":9},{"fiscalYear":2023,"dps":150,"yieldPct":1.5,"payoutPct":10},{"fiscalYear":2022,"dps":100,"yieldPct":1.5,"payoutPct":10},{"fiscalYear":2021,"dps":70,"yieldPct":1,"payoutPct":8},{"fiscalYear":2020,"dps":50,"yieldPct":1,"payoutPct":11},{"fiscalYear":2019,"dps":50,"yieldPct":1.1,"payoutPct":16},{"fiscalYear":2018,"dps":60,"yieldPct":1.4,"payoutPct":8}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":115243742050,"operatingIncome":2422365250,"netIncome":5798404970,"controllingNetIncome":null,"ebitda":11881527553,"fcff":7115826859,"cfo":21477384360,"capex":15206387642,"totalAssets":142507780729,"totalLiabilities":64967715819,"totalEquity":77540064910,"cash":12578723959,"totalDebt":42232558172},{"fiscalYear":2019,"statement":"별도","revenue":118441501215,"operatingIncome":795115393,"netIncome":2497865671,"controllingNetIncome":null,"ebitda":16517995983,"fcff":3333212528,"cfo":14000633049,"capex":11572684135,"totalAssets":141061457890,"totalLiabilities":61702965615,"totalEquity":79358492275,"cash":13521546822,"totalDebt":39997746560},{"fiscalYear":2020,"statement":"별도","revenue":117499435930,"operatingIncome":2956981038,"netIncome":3544580663,"controllingNetIncome":null,"ebitda":14031867175,"fcff":10407085068,"cfo":15079647673,"capex":5334239605,"totalAssets":144432892509,"totalLiabilities":61730200683,"totalEquity":82702691826,"cash":21442435844,"totalDebt":37391779993},{"fiscalYear":2021,"statement":"별도","revenue":142360251340,"operatingIncome":5923321623,"netIncome":6568000750,"controllingNetIncome":null,"ebitda":18983021761,"fcff":5055048205,"cfo":17051292923,"capex":12542080892,"totalAssets":146555505205,"totalLiabilities":57483554255,"totalEquity":89071950950,"cash":16622434260,"totalDebt":29737562296},{"fiscalYear":2022,"statement":"별도","revenue":164034089080,"operatingIncome":7969615246,"netIncome":7851187788,"controllingNetIncome":null,"ebitda":22429212807,"fcff":21547473247,"cfo":26525926263,"capex":5205268913,"totalAssets":154735560173,"totalLiabilities":57869727665,"totalEquity":96865832508,"cash":19833243972,"totalDebt":21227838630},{"fiscalYear":2023,"statement":"별도","revenue":198227864842,"operatingIncome":10381323003,"netIncome":11924396808,"controllingNetIncome":null,"ebitda":21982019380,"fcff":13930841060,"cfo":20193371007,"capex":6897924093,"totalAssets":176186078098,"totalLiabilities":68397691532,"totalEquity":107788386566,"cash":25701047296,"totalDebt":11731655094},{"fiscalYear":2024,"statement":"별도","revenue":218567206244,"operatingIncome":12640985758,"netIncome":17716275891,"controllingNetIncome":null,"ebitda":19365509625,"fcff":22216215156,"cfo":30087567842,"capex":8867925019,"totalAssets":217010317623,"totalLiabilities":92931545979,"totalEquity":124078771644,"cash":33955008398,"totalDebt":26201239954},{"fiscalYear":2025,"statement":"별도","revenue":232116353603,"operatingIncome":13666239562,"netIncome":14882921078,"controllingNetIncome":null,"ebitda":22343231734,"fcff":-12887220611,"cfo":25268890534,"capex":38190966263,"totalAssets":224367055315,"totalLiabilities":86807650607,"totalEquity":137559404708,"cash":28924129716,"totalDebt":393100720}],"quarterly":[{"stockCode":"212560","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":57374044595,"operatingIncome":3633331601,"netIncome":3915840953,"prevYearRevenue":53697877866,"prevYearOperatingIncome":3679362899,"prevYearNetIncome":3720791044,"source":"11014","updatedAt":"2026-08-26T22:26:27.560Z"},{"stockCode":"212560","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":55418816278,"operatingIncome":2343277243,"netIncome":2142641521,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:27.565Z"},{"stockCode":"212560","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":60391327200,"operatingIncome":3663423317,"netIncome":4326789417,"prevYearRevenue":57263048390,"prevYearOperatingIncome":3399193742,"prevYearNetIncome":3683944201,"source":"11013","updatedAt":"2026-08-26T22:26:27.019Z"},{"stockCode":"212560","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":63398708941,"operatingIncome":4109514862,"netIncome":2336624056,"prevYearRevenue":62060444340,"prevYearOperatingIncome":4290436976,"prevYearNetIncome":5140494403,"source":"11012","updatedAt":"2026-08-26T22:26:27.293Z"}]}