{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/267320","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":"267320","name":"나인테크","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":2175,"marketCap":124878266625,"sharesOutstanding":57415295,"asOf":"2026-09-26T15:09:35.514Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.36,"psr":1.52,"evEbitda":null,"ev":138780921441,"fcff":6715620527,"fcffYield":0.0484,"roe":-0.2117,"revenueGrowth":{"y1":-0.5824,"y3":-0.0248,"y5":0.0457},"operatingIncomeGrowth":{"y1":-2.9276,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.379Z"},"price":{"high52w":4565,"low52w":1639,"fromHigh":-0.5235,"returns":[{"label":"1개월","value":0.0116},{"label":"3개월","value":0.0848},{"label":"6개월","value":-0.3051},{"label":"1년","value":-0.281},{"label":"3년","value":-0.3488},{"label":"5년","value":-0.3677}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":65865810344,"operatingIncome":3293451388,"netIncome":-1230558177,"controllingNetIncome":null,"ebitda":3807403521,"fcff":-18130500844,"cfo":-6113845482,"capex":12345118499,"totalAssets":73527140055,"totalLiabilities":45108165250,"totalEquity":28418974805,"cash":7511623808,"totalDebt":24793897793},{"fiscalYear":2021,"statement":"별도","revenue":63080213450,"operatingIncome":-7633905148,"netIncome":-5897271116,"controllingNetIncome":null,"ebitda":null,"fcff":-9934267675,"cfo":-8555594675,"capex":1739065296,"totalAssets":81905514589,"totalLiabilities":56241754052,"totalEquity":25663760537,"cash":9604667083,"totalDebt":34747155645},{"fiscalYear":2022,"statement":"연결","revenue":88818411489,"operatingIncome":5224708721,"netIncome":418221195,"controllingNetIncome":31344703,"ebitda":null,"fcff":-184068199,"cfo":5768744662,"capex":6424467328,"totalAssets":143578752995,"totalLiabilities":114637642064,"totalEquity":28941110931,"cash":15925956872,"totalDebt":35641771169},{"fiscalYear":2023,"statement":"연결","revenue":123048379274,"operatingIncome":-3097720350,"netIncome":8695491782,"controllingNetIncome":8873519173,"ebitda":-1600907844,"fcff":-32863034082,"cfo":-6336730312,"capex":27591884767,"totalAssets":258870919980,"totalLiabilities":168655808637,"totalEquity":90215111343,"cash":32098857302,"totalDebt":31282323142},{"fiscalYear":2024,"statement":"연결","revenue":197219777077,"operatingIncome":4629401862,"netIncome":-5364453229,"controllingNetIncome":-5717041409,"ebitda":10757660132,"fcff":-3360073987,"cfo":-4037280633,"capex":1111397709,"totalAssets":186009369448,"totalLiabilities":101943407610,"totalEquity":84065961838,"cash":21621081872,"totalDebt":49659380359},{"fiscalYear":2025,"statement":"연결","revenue":82368729078,"operatingIncome":-8923627485,"netIncome":-17422714499,"controllingNetIncome":-17699091493,"ebitda":-7092536051,"fcff":6715620527,"cfo":7805019443,"capex":2720995782,"totalAssets":178483494012,"totalLiabilities":76968800491,"totalEquity":101514693521,"cash":33506103073,"totalDebt":47408757889}],"quarterly":[{"stockCode":"267320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":22111927708,"operatingIncome":-1355235004,"netIncome":2631436567,"prevYearRevenue":34715719905,"prevYearOperatingIncome":1570171161,"prevYearNetIncome":340181663,"source":"11014","updatedAt":"2026-08-26T22:26:25.146Z"},{"stockCode":"267320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":16614443791,"operatingIncome":-7007852871,"netIncome":-9343422629,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:25.153Z"},{"stockCode":"267320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":19785224281,"operatingIncome":1467540120,"netIncome":809620936,"prevYearRevenue":15891560299,"prevYearOperatingIncome":-1405424849,"prevYearNetIncome":-2492569877,"source":"11013","updatedAt":"2026-08-26T22:26:24.639Z"},{"stockCode":"267320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12723389294,"operatingIncome":-469678774,"netIncome":580797051,"prevYearRevenue":27750797280,"prevYearOperatingIncome":844885239,"prevYearNetIncome":-8218158560,"source":"11012","updatedAt":"2026-08-26T22:26:24.905Z"}]}