{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/217270","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":"217270","name":"넵튠","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":2385,"marketCap":108885641445,"sharesOutstanding":45654357,"asOf":"2026-09-26T15:09:35.494Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.34,"psr":0.89,"evEbitda":5.76,"ev":85238092099,"fcff":8253754892,"fcffYield":0.0968,"roe":-0.1174,"revenueGrowth":{"y1":0.0076,"y3":0.6081,"y5":0.4422},"operatingIncomeGrowth":{"y1":-0.7405,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.476Z"},"price":{"high52w":6190,"low52w":2115,"fromHigh":-0.6147,"returns":[{"label":"1개월","value":-0.0225},{"label":"3개월","value":0.0966},{"label":"6개월","value":-0.4315},{"label":"1년","value":-0.6058},{"label":"3년","value":-0.7262},{"label":"5년","value":-0.8711}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":18174242898,"operatingIncome":-18370835015,"netIncome":-36924774267,"controllingNetIncome":-33615030720,"ebitda":-16034522537,"fcff":-13558376695,"cfo":-13384068671,"capex":285785101,"totalAssets":129607837304,"totalLiabilities":60801263193,"totalEquity":68806574111,"cash":5518352644,"totalDebt":4475304959},{"fiscalYear":2019,"statement":"연결","revenue":18037054228,"operatingIncome":-10119370230,"netIncome":-20788822659,"controllingNetIncome":-17694720805,"ebitda":-7669235968,"fcff":-6114548709,"cfo":-5943093453,"capex":259053271,"totalAssets":115667487446,"totalLiabilities":53664369203,"totalEquity":62003118243,"cash":8240669129,"totalDebt":1700000000},{"fiscalYear":2020,"statement":"연결","revenue":19639704057,"operatingIncome":-8671673084,"netIncome":43838745368,"controllingNetIncome":46236510140,"ebitda":-6984416963,"fcff":-8393655005,"cfo":-8078277622,"capex":352597067,"totalAssets":161254312248,"totalLiabilities":52651432804,"totalEquity":108602879444,"cash":26433977102,"totalDebt":1500000000},{"fiscalYear":2021,"statement":"연결","revenue":20287078208,"operatingIncome":-24607375445,"netIncome":69768277215,"controllingNetIncome":77671140924,"ebitda":-22703264435,"fcff":-23511128811,"cfo":-19813911006,"capex":3793248331,"totalAssets":466074220165,"totalLiabilities":78777065960,"totalEquity":387297154205,"cash":33134279354,"totalDebt":175000000},{"fiscalYear":2022,"statement":"연결","revenue":29467097300,"operatingIncome":-28668824982,"netIncome":-170489310627,"controllingNetIncome":-162019346035,"ebitda":-25581218647,"fcff":-31366333094,"cfo":-29578834745,"capex":1807623710,"totalAssets":426276879574,"totalLiabilities":46631148145,"totalEquity":379645731429,"cash":29998732872,"totalDebt":7069103781},{"fiscalYear":2023,"statement":"연결","revenue":99746932814,"operatingIncome":2155714673,"netIncome":-16741380684,"controllingNetIncome":-15702328372,"ebitda":7394979978,"fcff":1156639671,"cfo":1456769140,"capex":501084419,"totalAssets":408424096319,"totalLiabilities":44197895593,"totalEquity":364226200726,"cash":42826320221,"totalDebt":5335752254},{"fiscalYear":2024,"statement":"연결","revenue":121600718535,"operatingIncome":9605576935,"netIncome":4752343681,"controllingNetIncome":1945273684,"ebitda":35669469827,"fcff":21645650644,"cfo":21649640585,"capex":183009339,"totalAssets":407453681824,"totalLiabilities":37038722403,"totalEquity":370414959421,"cash":40639340480,"totalDebt":4603169442},{"fiscalYear":2025,"statement":"연결","revenue":122530715081,"operatingIncome":2492318946,"netIncome":-40603966106,"controllingNetIncome":-40174015673,"ebitda":14786288685,"fcff":8253754892,"cfo":8914442960,"capex":1099662317,"totalAssets":359324163055,"totalLiabilities":43373385016,"totalEquity":315950778039,"cash":39395874337,"totalDebt":15748324991}],"quarterly":[{"stockCode":"217270","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":29672064179,"operatingIncome":569459776,"netIncome":-23424285109,"prevYearRevenue":38279066002,"prevYearOperatingIncome":5206430417,"prevYearNetIncome":25252929577,"source":"11014","updatedAt":"2026-08-26T22:26:48.237Z"},{"stockCode":"217270","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":27110961606,"operatingIncome":-1589987034,"netIncome":-33412416318,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:48.241Z"},{"stockCode":"217270","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":31409350309,"operatingIncome":1718409045,"netIncome":5824845129,"prevYearRevenue":31586525907,"prevYearOperatingIncome":2373887935,"prevYearNetIncome":7259340852,"source":"11013","updatedAt":"2026-08-26T22:26:47.694Z"},{"stockCode":"217270","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":26601422609,"operatingIncome":-945995070,"netIncome":-6280591796,"prevYearRevenue":34161163389,"prevYearOperatingIncome":1138958269,"prevYearNetIncome":8973394469,"source":"11012","updatedAt":"2026-08-26T22:26:47.996Z"}]}