{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/251270","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":"251270","name":"넷마블","market":"KOSPI","sector":"소프트웨어 개발 및 공급업","lastPrice":34700,"marketCap":2885597347500,"sharesOutstanding":83158425,"asOf":"2026-09-26T15:09:35.507Z"},"valuation":{"fiscalYear":2025,"per":12.82,"perTtm":7.12,"ttmPeriod":"25Q3~26Q2","pbr":0.53,"psr":1.02,"evEbitda":4.91,"ev":3524983553184,"fcff":274463912330,"fcffYield":0.0779,"roe":0.0415,"revenueGrowth":{"y1":0.0643,"y3":0.0198,"y5":0.0267},"operatingIncomeGrowth":{"y1":0.6347,"y3":null,"y5":0.0532},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.245Z"},"price":{"high52w":63000,"low52w":34150,"fromHigh":-0.4492,"returns":[{"label":"1개월","value":-0.0441},{"label":"3개월","value":-0.0128},{"label":"6개월","value":-0.3352},{"label":"1년","value":-0.4421},{"label":"3년","value":-0.1758},{"label":"5년","value":-0.7084}]},"dividends":[{"fiscalYear":2025,"dps":876,"yieldPct":1.7,"payoutPct":31.9},{"fiscalYear":2024,"dps":417,"yieldPct":0.8,"payoutPct":133.3},{"fiscalYear":2021,"dps":528,"yieldPct":0.4,"payoutPct":18},{"fiscalYear":2020,"dps":767,"yieldPct":0.6,"payoutPct":20.1},{"fiscalYear":2017,"dps":360,"yieldPct":0.2,"payoutPct":9.9}],"annual":[{"fiscalYear":2017,"statement":"연결","revenue":2424755040569,"operatingIncome":509756227599,"netIncome":360883596458,"controllingNetIncome":309809278398,"ebitda":null,"fcff":470470323746,"cfo":503397716928,"capex":32927393182,"totalAssets":5347705409970,"totalLiabilities":882436412276,"totalEquity":4465268997694,"cash":1907796378116,"totalDebt":3949110000},{"fiscalYear":2018,"statement":"연결","revenue":2021272799024,"operatingIncome":241651480142,"netIncome":214932108137,"controllingNetIncome":189618902849,"ebitda":null,"fcff":194625951993,"cfo":235338135878,"capex":40712183885,"totalAssets":5433046593422,"totalLiabilities":881510902397,"totalEquity":4551535691025,"cash":1548658558133,"totalDebt":93571113434},{"fiscalYear":2019,"statement":"연결","revenue":2178677560442,"operatingIncome":202652419951,"netIncome":169769227460,"controllingNetIncome":155983073040,"ebitda":null,"fcff":276603190157,"cfo":381252820138,"capex":104649629981,"totalAssets":5806087951025,"totalLiabilities":1157746996133,"totalEquity":4648340954892,"cash":1574831709792,"totalDebt":266694119557},{"fiscalYear":2020,"statement":"연결","revenue":2484764985888,"operatingIncome":272046487017,"netIncome":338047021964,"controllingNetIncome":312951010160,"ebitda":413883420497,"fcff":134578575129,"cfo":372261914839,"capex":237683339710,"totalAssets":8223428815673,"totalLiabilities":2572832681500,"totalEquity":5650596134173,"cash":1257495850292,"totalDebt":1170269262907},{"fiscalYear":2021,"statement":"연결","revenue":2506906374110,"operatingIncome":151024628649,"netIncome":249178251759,"controllingNetIncome":240243795515,"ebitda":null,"fcff":36046056839,"cfo":137464407630,"capex":101418350791,"totalAssets":10663783073696,"totalLiabilities":4656124187351,"totalEquity":6007658886345,"cash":1353724443229,"totalDebt":2467855819300},{"fiscalYear":2022,"statement":"연결","revenue":2673408275832,"operatingIncome":-108688598689,"netIncome":-886357560393,"controllingNetIncome":-819182306260,"ebitda":501116620478,"fcff":-545015459183,"cfo":-408393774419,"capex":136621684764,"totalAssets":8935573715860,"totalLiabilities":3313765261202,"totalEquity":5621808454658,"cash":502997969607,"totalDebt":2263408259965},{"fiscalYear":2023,"statement":"연결","revenue":2502055599771,"operatingIncome":-68468184309,"netIncome":-303885236393,"controllingNetIncome":-255670899774,"ebitda":313653062483,"fcff":-149608670065,"cfo":-98114733894,"capex":51493936171,"totalAssets":7915865389294,"totalLiabilities":2836820600756,"totalEquity":5079044788538,"cash":430338258320,"totalDebt":1826795906421},{"fiscalYear":2024,"statement":"연결","revenue":2663783169910,"operatingIncome":215627215188,"netIncome":3216188118,"controllingNetIncome":25640335233,"ebitda":null,"fcff":239957073174,"cfo":287708442387,"capex":47751369213,"totalAssets":8177066253496,"totalLiabilities":2703206043701,"totalEquity":5473860209795,"cash":577864115437,"totalDebt":1673861137618},{"fiscalYear":2025,"statement":"연결","revenue":2835074411896,"operatingIncome":352478352483,"netIncome":230818642770,"controllingNetIncome":225033175328,"ebitda":718187844893,"fcff":274463912330,"cfo":337793565982,"capex":63329653652,"totalAssets":8093652130179,"totalLiabilities":2601169252988,"totalEquity":5492482877191,"cash":688942929318,"totalDebt":1328329135002}],"quarterly":[{"stockCode":"251270","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":695955265610,"operatingIncome":90869530867,"netIncome":40597765316,"prevYearRevenue":647310764577,"prevYearOperatingIncome":65495481623,"prevYearNetIncome":20587135665,"source":"11014","updatedAt":"2026-08-26T22:19:36.262Z"},{"stockCode":"251270","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":797601277662,"operatingIncome":110757439224,"netIncome":-50145360022,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:36.263Z"},{"stockCode":"251270","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":651726759308,"operatingIncome":53053513568,"netIncome":210937629764,"prevYearRevenue":623876973162,"prevYearOperatingIncome":49710408219,"prevYearNetIncome":80248406228,"source":"11013","updatedAt":"2026-08-26T22:19:35.710Z"},{"stockCode":"251270","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":749215129332,"operatingIncome":80154994468,"netIncome":203858726520,"prevYearRevenue":717640895462,"prevYearOperatingIncome":101140974173,"prevYearNetIncome":160117831248,"source":"11012","updatedAt":"2026-08-26T22:19:36.010Z"}]}