{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/225570","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":"225570","name":"넥슨게임즈","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":10890,"marketCap":717217294860,"sharesOutstanding":65860174,"asOf":"2026-09-26T15:09:35.498Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.81,"psr":4,"evEbitda":null,"ev":737956288302,"fcff":-43745918863,"fcffYield":-0.0593,"roe":-0.2179,"revenueGrowth":{"y1":-0.2997,"y3":0.1065,"y5":0.1711},"operatingIncomeGrowth":{"y1":-2.5552,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.443Z"},"price":{"high52w":14010,"low52w":7910,"fromHigh":-0.2227,"returns":[{"label":"1개월","value":-0.01},{"label":"3개월","value":0.3767},{"label":"6개월","value":-0.0464},{"label":"1년","value":-0.2165},{"label":"3년","value":-0.2817},{"label":"5년","value":-0.2277}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":23584094252,"operatingIncome":-10770463240,"netIncome":-12575176903,"controllingNetIncome":null,"ebitda":-9984136434,"fcff":-11446196139,"cfo":-10430687554,"capex":1015508585,"totalAssets":29415924181,"totalLiabilities":10747393473,"totalEquity":18668530708,"cash":12567427985,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":28498281789,"operatingIncome":-17109995518,"netIncome":-17072539330,"controllingNetIncome":null,"ebitda":null,"fcff":-11573610412,"cfo":-11432567574,"capex":583133205,"totalAssets":72946033094,"totalLiabilities":34795260519,"totalEquity":38150772575,"cash":8938903939,"totalDebt":0},{"fiscalYear":2020,"statement":"별도","revenue":81404202243,"operatingIncome":25510968159,"netIncome":26097251296,"controllingNetIncome":null,"ebitda":28399611673,"fcff":21821563477,"cfo":22655236729,"capex":1237328245,"totalAssets":94417760129,"totalLiabilities":28030413506,"totalEquity":66387346623,"cash":18909488405,"totalDebt":12129142559},{"fiscalYear":2021,"statement":"별도","revenue":63084058003,"operatingIncome":-3973508109,"netIncome":-7962227091,"controllingNetIncome":null,"ebitda":null,"fcff":28170740797,"cfo":28763199832,"capex":973110325,"totalAssets":126769757891,"totalLiabilities":65156387929,"totalEquity":61613369962,"cash":58719357453,"totalDebt":13707291665},{"fiscalYear":2022,"statement":"연결","revenue":132374925965,"operatingIncome":5155194997,"netIncome":6048041788,"controllingNetIncome":6047732872,"ebitda":null,"fcff":26334216862,"cfo":29069014601,"capex":3246944423,"totalAssets":325549405707,"totalLiabilities":88500616331,"totalEquity":237048789376,"cash":114891700915,"totalDebt":14891189107},{"fiscalYear":2023,"statement":"연결","revenue":193272169533,"operatingIncome":12013961586,"netIncome":11294417814,"controllingNetIncome":11294219950,"ebitda":null,"fcff":32975844426,"cfo":36860173894,"capex":4728982326,"totalAssets":366887049837,"totalLiabilities":104042716903,"totalEquity":262844332934,"cash":111473593624,"totalDebt":22593121059},{"fiscalYear":2024,"statement":"연결","revenue":256071097561,"operatingIncome":38733545039,"netIncome":31444036124,"controllingNetIncome":31442404782,"ebitda":null,"fcff":62558514207,"cfo":66513737351,"capex":7107146385,"totalAssets":487204948999,"totalLiabilities":174498507346,"totalEquity":312706441653,"cash":59728177598,"totalDebt":80816449456},{"fiscalYear":2025,"statement":"연결","revenue":179316825078,"operatingIncome":-60239594834,"netIncome":-61819864786,"controllingNetIncome":-61821809566,"ebitda":-49968193367,"fcff":-43745918863,"cfo":-42651279687,"capex":4262959667,"totalAssets":404480249030,"totalLiabilities":149606462707,"totalEquity":254873786323,"cash":56164399094,"totalDebt":76903392536}],"quarterly":[{"stockCode":"225570","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":50150094484,"operatingIncome":-10478084857,"netIncome":-11132243108,"prevYearRevenue":111499182094,"prevYearOperatingIncome":46832427984,"prevYearNetIncome":39709481006,"source":"11014","updatedAt":"2026-08-26T22:21:03.775Z"},{"stockCode":"225570","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":39289012935,"operatingIncome":-23072892149,"netIncome":-27121978480,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:03.779Z"},{"stockCode":"225570","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":41514124764,"operatingIncome":-21107966194,"netIncome":-21809602131,"prevYearRevenue":51305608201,"prevYearOperatingIncome":-4892943326,"prevYearNetIncome":-333596742,"source":"11013","updatedAt":"2026-08-26T22:21:03.242Z"},{"stockCode":"225570","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":41454225432,"operatingIncome":10653536179,"netIncome":8654096878,"prevYearRevenue":38572109458,"prevYearOperatingIncome":-21795674502,"prevYearNetIncome":-23232046456,"source":"11012","updatedAt":"2026-08-26T22:21:03.528Z"}]}