{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/253590","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":"253590","name":"네오셈","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":13200,"marketCap":579072964800,"sharesOutstanding":43869164,"asOf":"2026-09-26T15:09:35.508Z"},"valuation":{"fiscalYear":2025,"per":108.4,"perTtm":35.61,"ttmPeriod":"25Q3~26Q2","pbr":4.86,"psr":9.06,"evEbitda":97.42,"ev":583848884908,"fcff":-12612938967,"fcffYield":-0.0216,"roe":0.0454,"revenueGrowth":{"y1":-0.3925,"y3":-0.0504,"y5":0.0562},"operatingIncomeGrowth":{"y1":-0.7537,"y3":-0.2144,"y5":-0.1952},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.296Z"},"price":{"high52w":20650,"low52w":6900,"fromHigh":-0.3608,"returns":[{"label":"1개월","value":0.1957},{"label":"3개월","value":0.2022},{"label":"6개월","value":-0.2034},{"label":"1년","value":0.375},{"label":"3년","value":2.376},{"label":"5년","value":3.4822}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":1.04,"payoutPct":79.55},{"fiscalYear":2024,"dps":60,"yieldPct":0.66,"payoutPct":13.27},{"fiscalYear":2023,"dps":30,"yieldPct":0.42,"payoutPct":14.97},{"fiscalYear":2022,"dps":35,"yieldPct":1.03,"payoutPct":12.72},{"fiscalYear":2021,"dps":15,"yieldPct":0.43,"payoutPct":9.66},{"fiscalYear":2020,"dps":20,"yieldPct":0.6,"payoutPct":8.98},{"fiscalYear":2019,"dps":10,"yieldPct":0.75,"payoutPct":null},{"fiscalYear":2017,"dps":7,"yieldPct":null,"payoutPct":3}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":0,"operatingIncome":-58214280,"netIncome":51649368,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-57483997,"capex":null,"totalAssets":11200669614,"totalLiabilities":762444259,"totalEquity":10438225355,"cash":256172282,"totalDebt":736369725},{"fiscalYear":2019,"statement":"연결","revenue":27225588076,"operatingIncome":-3334110125,"netIncome":-1569501327,"controllingNetIncome":null,"ebitda":null,"fcff":-6318029313,"cfo":-4882275628,"capex":1775401010,"totalAssets":64170221517,"totalLiabilities":26675764654,"totalEquity":37494456863,"cash":23631692967,"totalDebt":20281686041},{"fiscalYear":2020,"statement":"연결","revenue":48638483798,"operatingIncome":12009290171,"netIncome":8075578254,"controllingNetIncome":null,"ebitda":13780209160,"fcff":13924269094,"cfo":13844628740,"capex":208717117,"totalAssets":64005716243,"totalLiabilities":20775921531,"totalEquity":43229794712,"cash":28586827158,"totalDebt":13760937977},{"fiscalYear":2021,"statement":"연결","revenue":37176448111,"operatingIncome":4848985780,"netIncome":5644203049,"controllingNetIncome":null,"ebitda":null,"fcff":-7087527173,"cfo":-4574132953,"capex":2695900232,"totalAssets":88840717098,"totalLiabilities":37916288497,"totalEquity":50924428601,"cash":23692680615,"totalDebt":30341280037},{"fiscalYear":2022,"statement":"연결","revenue":74673208045,"operatingIncome":8364613367,"netIncome":9998738550,"controllingNetIncome":null,"ebitda":null,"fcff":10313339628,"cfo":13275738498,"capex":3179318359,"totalAssets":130813450898,"totalLiabilities":68533207174,"totalEquity":62280243724,"cash":29522130782,"totalDebt":23313311713},{"fiscalYear":2023,"statement":"연결","revenue":100931226581,"operatingIncome":8086678336,"netIncome":8281863319,"controllingNetIncome":null,"ebitda":9373474884,"fcff":5008347912,"cfo":10575534431,"capex":5717767073,"totalAssets":106442402594,"totalLiabilities":19633622819,"totalEquity":86808779775,"cash":29923244504,"totalDebt":5345175978},{"fiscalYear":2024,"statement":"연결","revenue":105237088617,"operatingIncome":16466717035,"netIncome":19215187089,"controllingNetIncome":null,"ebitda":null,"fcff":15102372825,"cfo":19293385194,"capex":4330839769,"totalAssets":141904875097,"totalLiabilities":26009826668,"totalEquity":115895048429,"cash":52357927923,"totalDebt":5137010391},{"fiscalYear":2025,"statement":"연결","revenue":63936752061,"operatingIncome":4055388266,"netIncome":5342193959,"controllingNetIncome":null,"ebitda":5993103556,"fcff":-12612938967,"cfo":3740873104,"capex":16656333897,"totalAssets":155056271081,"totalLiabilities":35852715793,"totalEquity":119203555288,"cash":20350778893,"totalDebt":25126699001}],"quarterly":[{"stockCode":"253590","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10174598533,"operatingIncome":-481380577,"netIncome":719974349,"prevYearRevenue":33200710375,"prevYearOperatingIncome":10462619045,"prevYearNetIncome":8232945742,"source":"11014","updatedAt":"2026-08-26T22:21:49.913Z"},{"stockCode":"253590","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":22560408497,"operatingIncome":2518650129,"netIncome":4434253930,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:49.916Z"},{"stockCode":"253590","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":14516808843,"operatingIncome":598197575,"netIncome":2309643661,"prevYearRevenue":14875063137,"prevYearOperatingIncome":1523600595,"prevYearNetIncome":1760337764,"source":"11013","updatedAt":"2026-08-26T22:21:49.384Z"},{"stockCode":"253590","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":36000174211,"operatingIncome":11417108684,"netIncome":8799651569,"prevYearRevenue":16326681894,"prevYearOperatingIncome":494518119,"prevYearNetIncome":-1572372084,"source":"11012","updatedAt":"2026-08-26T22:21:49.670Z"}]}