{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/311390","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":"311390","name":"네오크레마","market":"KOSDAQ","sector":"기타 식품 제조업","lastPrice":2330,"marketCap":29483328370,"sharesOutstanding":12653789,"asOf":"2026-09-26T15:09:35.532Z"},"valuation":{"fiscalYear":2025,"per":9.89,"perTtm":4.03,"ttmPeriod":"25Q3~26Q2","pbr":0.4,"psr":0.36,"evEbitda":1.2,"ev":15298411950,"fcff":15683365497,"fcffYield":1.0252,"roe":0.0413,"revenueGrowth":{"y1":1.0327,"y3":-0.8547,"y5":0.224},"operatingIncomeGrowth":{"y1":null,"y3":-0.8438,"y5":0.3385},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.150Z"},"price":{"high52w":9430,"low52w":2205,"fromHigh":-0.7529,"returns":[{"label":"1개월","value":-0.0827},{"label":"3개월","value":0.0264},{"label":"6개월","value":-0.4729},{"label":"1년","value":-0.75},{"label":"3년","value":-0.7256},{"label":"5년","value":-0.7505}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":1.1,"payoutPct":12.14}],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":19776649084,"operatingIncome":665100989,"netIncome":1025691053,"controllingNetIncome":1024521119,"ebitda":1231603370,"fcff":-9000524252,"cfo":-1010878584,"capex":8139407595,"totalAssets":47211442144,"totalLiabilities":9344907788,"totalEquity":37866534356,"cash":6373900430,"totalDebt":6061369308},{"fiscalYear":2020,"statement":"연결","revenue":29821100539,"operatingIncome":1259115566,"netIncome":1366683371,"controllingNetIncome":1385374707,"ebitda":2653755623,"fcff":601190256,"cfo":1826805704,"capex":1397574281,"totalAssets":49174775406,"totalLiabilities":9388041337,"totalEquity":39786734069,"cash":6914729868,"totalDebt":6666731782},{"fiscalYear":2021,"statement":"연결","revenue":29886729419,"operatingIncome":1368718533,"netIncome":1793298915,"controllingNetIncome":1837216133,"ebitda":2511533408,"fcff":1377855727,"cfo":1855772660,"capex":599955218,"totalAssets":51294322715,"totalLiabilities":9604901979,"totalEquity":41689420736,"cash":8572315852,"totalDebt":6811731875},{"fiscalYear":2022,"statement":"연결","revenue":26702893112000,"operatingIncome":1420451374000,"netIncome":-1837548495000,"controllingNetIncome":-1827612656000,"ebitda":3889351748000,"fcff":1738072096660,"cfo":2202569102000,"capex":572033068000,"totalAssets":77318521415000,"totalLiabilities":29630647805000,"totalEquity":47687873610000,"cash":5654205785000,"totalDebt":1350000000000},{"fiscalYear":2023,"statement":"연결","revenue":24866771855,"operatingIncome":278868999,"netIncome":-4957875150,"controllingNetIncome":-4957875150,"ebitda":8145784539,"fcff":1431445153,"cfo":2270187178,"capex":888890512,"totalAssets":71136283622,"totalLiabilities":32274810933,"totalEquity":38861472689,"cash":10076113943,"totalDebt":1517969297},{"fiscalYear":2024,"statement":"연결","revenue":40313599873,"operatingIncome":-690734776,"netIncome":930237096,"controllingNetIncome":588853212,"ebitda":null,"fcff":590013509,"cfo":1094663195,"capex":751496111,"totalAssets":178338004403,"totalLiabilities":35316636730,"totalEquity":143021367673,"cash":26341972432,"totalDebt":17803549929},{"fiscalYear":2025,"statement":"연결","revenue":81943689101,"operatingIncome":5408789313,"netIncome":5173058511,"controllingNetIncome":2982030827,"ebitda":12700167461,"fcff":15683365497,"cfo":15674388095,"capex":769424854,"totalAssets":181836812241,"totalLiabilities":35506290852,"totalEquity":146330521389,"cash":32965116739,"totalDebt":18780200319}],"quarterly":[{"stockCode":"311390","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":18051459317,"operatingIncome":461863640,"netIncome":1680649343,"prevYearRevenue":5922381840,"prevYearOperatingIncome":-1243634313,"prevYearNetIncome":-1126967101,"source":"11014","updatedAt":"2026-08-26T22:32:56.777Z"},{"stockCode":"311390","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":21647859627,"operatingIncome":-1084511544,"netIncome":-860554341,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:56.781Z"},{"stockCode":"311390","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":19084139873,"operatingIncome":665918249,"netIncome":1886362806,"prevYearRevenue":20798224907,"prevYearOperatingIncome":2765272754,"prevYearNetIncome":2891527952,"source":"11013","updatedAt":"2026-08-26T22:32:56.247Z"},{"stockCode":"311390","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":22845187158,"operatingIncome":3536014013,"netIncome":4602227030,"prevYearRevenue":21446145250,"prevYearOperatingIncome":3266164463,"prevYearNetIncome":1461435557,"source":"11012","updatedAt":"2026-08-26T22:32:56.542Z"}]}