{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/242040","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":"242040","name":"나무에이엑스","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":3025,"marketCap":104683948600,"sharesOutstanding":34606264,"asOf":"2026-09-26T15:09:35.505Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":44.49,"ttmPeriod":"25Q3~26Q2","pbr":3.02,"psr":1.02,"evEbitda":31.79,"ev":89385256271,"fcff":9772681166,"fcffYield":0.1093,"roe":-0.0802,"revenueGrowth":{"y1":0.1187,"y3":-0.0125,"y5":0.0043},"operatingIncomeGrowth":{"y1":null,"y3":0.011,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.409Z"},"price":{"high52w":8780,"low52w":1317,"fromHigh":-0.6555,"returns":[{"label":"1개월","value":-0.0591},{"label":"3개월","value":-0.341},{"label":"6개월","value":-0.5097},{"label":"1년","value":1.0905},{"label":"3년","value":0.375},{"label":"5년","value":0.094}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":65704111661,"operatingIncome":-4051759214,"netIncome":-7299425980,"controllingNetIncome":-6591606454,"ebitda":null,"fcff":null,"cfo":-6381857265,"capex":null,"totalAssets":35102007931,"totalLiabilities":21706637403,"totalEquity":13395370528,"cash":1904144705,"totalDebt":6195405185},{"fiscalYear":2019,"statement":"연결","revenue":84684742183,"operatingIncome":4077026750,"netIncome":3842142518,"controllingNetIncome":3530011569,"ebitda":null,"fcff":-2190683298,"cfo":-1632441615,"capex":724331065,"totalAssets":56647226119,"totalLiabilities":38566480577,"totalEquity":18080745542,"cash":3452074088,"totalDebt":1462694000},{"fiscalYear":2020,"statement":"연결","revenue":100108038920,"operatingIncome":-2527359155,"netIncome":-6329463481,"controllingNetIncome":-4316925247,"ebitda":null,"fcff":-353778456,"cfo":3662511593,"capex":4123828259,"totalAssets":79610610410,"totalLiabilities":50279511748,"totalEquity":29331098662,"cash":7627452961,"totalDebt":6112257665},{"fiscalYear":2021,"statement":"연결","revenue":94465709977,"operatingIncome":1077187761,"netIncome":-992119852,"controllingNetIncome":-657855398,"ebitda":null,"fcff":472875281,"cfo":3751531808,"capex":3409836146,"totalAssets":85919074026,"totalLiabilities":44211158482,"totalEquity":41707915544,"cash":8854724132,"totalDebt":6965000000},{"fiscalYear":2022,"statement":"연결","revenue":106218514270,"operatingIncome":2178471444,"netIncome":625741609,"controllingNetIncome":336606077,"ebitda":null,"fcff":-17594069744,"cfo":-3476932375,"capex":14386206263,"totalAssets":102227033586,"totalLiabilities":58405603281,"totalEquity":43821430305,"cash":7596908024,"totalDebt":23296613505},{"fiscalYear":2023,"statement":"연결","revenue":90558433590,"operatingIncome":-749823439,"netIncome":-3528217964,"controllingNetIncome":-3154469077,"ebitda":-423139785,"fcff":4376715660,"cfo":3524025323,"capex":20673800,"totalAssets":101457162084,"totalLiabilities":56799345973,"totalEquity":44657816111,"cash":12209615767,"totalDebt":5042700000},{"fiscalYear":2024,"statement":"연결","revenue":91419341397,"operatingIncome":-2227398114,"netIncome":-5501873983,"controllingNetIncome":-5311240063,"ebitda":-1276324361,"fcff":-217313449,"cfo":-777646046,"capex":0,"totalAssets":97079212236,"totalLiabilities":57067020268,"totalEquity":40012191968,"cash":14179649806,"totalDebt":13401722621},{"fiscalYear":2025,"statement":"연결","revenue":102273238233,"operatingIncome":2251203375,"netIncome":-1878681541,"controllingNetIncome":-2809888926,"ebitda":2811986087,"fcff":9772681166,"cfo":10146677461,"capex":1234975700,"totalAssets":101356439305,"totalLiabilities":55133812964,"totalEquity":46222626341,"cash":19280329213,"totalDebt":3981636884}],"quarterly":[{"stockCode":"242040","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":32226547843,"operatingIncome":2962126940,"netIncome":1697876237,"prevYearRevenue":19130314790,"prevYearOperatingIncome":-1567976315,"prevYearNetIncome":-2444682848,"source":"11014","updatedAt":"2026-08-26T22:26:57.673Z"},{"stockCode":"242040","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":34984269541,"operatingIncome":1175798490,"netIncome":-363335187,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:57.677Z"},{"stockCode":"242040","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":36956210236,"operatingIncome":415129484,"netIncome":808321452,"prevYearRevenue":17015681780,"prevYearOperatingIncome":-663671401,"prevYearNetIncome":-1347287677,"source":"11013","updatedAt":"2026-08-26T22:26:57.131Z"},{"stockCode":"242040","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":35482626775,"operatingIncome":343147088,"netIncome":209867495,"prevYearRevenue":18046739069,"prevYearOperatingIncome":-1223050654,"prevYearNetIncome":-1865934914,"source":"11012","updatedAt":"2026-08-26T22:26:57.425Z"}]}