{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/351320","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":"351320","name":"넥사다이내믹스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":3650,"marketCap":108400043300,"sharesOutstanding":29698642,"asOf":"2026-09-26T15:09:35.545Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":5.26,"psr":8.33,"evEbitda":null,"ev":114063305704,"fcff":-8057397967,"fcffYield":-0.0706,"roe":-0.6293,"revenueGrowth":{"y1":0.5187,"y3":-0.2663,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.064Z"},"price":{"high52w":5000,"low52w":852,"fromHigh":-0.27,"returns":[{"label":"1개월","value":0.4314},{"label":"3개월","value":2.65},{"label":"6개월","value":1.8077},{"label":"1년","value":1.4301},{"label":"3년","value":0.3878},{"label":"5년","value":0.0564}]},"dividends":[{"fiscalYear":2022,"dps":16,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2021,"dps":59,"yieldPct":1.1,"payoutPct":null}],"annual":[{"fiscalYear":2021,"statement":"연결","revenue":37855500675,"operatingIncome":1751298242,"netIncome":-7001511300,"controllingNetIncome":-6103629174,"ebitda":2902222094,"fcff":-8168529508,"cfo":-7699689317,"capex":686646616,"totalAssets":56325970477,"totalLiabilities":27385365689,"totalEquity":28940604788,"cash":9458451750,"totalDebt":13914915318},{"fiscalYear":2022,"statement":"연결","revenue":32943720401,"operatingIncome":-158617123,"netIncome":-182227295,"controllingNetIncome":782897241,"ebitda":673065292,"fcff":434901829,"cfo":380982512,"capex":134426611,"totalAssets":50650555797,"totalLiabilities":21225788607,"totalEquity":29424767190,"cash":4812521445,"totalDebt":11091280000},{"fiscalYear":2023,"statement":"연결","revenue":16178824956,"operatingIncome":-8559622625,"netIncome":-7432903278,"controllingNetIncome":-6423151127,"ebitda":-7755892355,"fcff":-6038131024,"cfo":-3707574489,"capex":2541451010,"totalAssets":42640681286,"totalLiabilities":20834362034,"totalEquity":21806319252,"cash":5485418989,"totalDebt":6809800000},{"fiscalYear":2024,"statement":"연결","revenue":8568180572,"operatingIncome":-8402343029,"netIncome":-9354907649,"controllingNetIncome":-8314623384,"ebitda":null,"fcff":-1177281238,"cfo":-976146356,"capex":343071289,"totalAssets":53134749708,"totalLiabilities":32724741271,"totalEquity":20410008437,"cash":10162058450,"totalDebt":12896400000},{"fiscalYear":2025,"statement":"연결","revenue":13012868322,"operatingIncome":-9464402135,"netIncome":-14237494956,"controllingNetIncome":-12071949586,"ebitda":-4971028747,"fcff":-8057397967,"cfo":-8103691690,"capex":515791832,"totalAssets":58258802617,"totalLiabilities":36978469045,"totalEquity":21280333572,"cash":4336737596,"totalDebt":10000000000}],"quarterly":[{"stockCode":"351320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1195505296,"operatingIncome":-2812788169,"netIncome":-3489349633,"prevYearRevenue":622079223,"prevYearOperatingIncome":-1695291822,"prevYearNetIncome":-2201679150,"source":"11014","updatedAt":"2026-08-26T22:30:18.991Z"},{"stockCode":"351320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1755214129,"operatingIncome":-1863838741,"netIncome":-4273436294,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:18.994Z"},{"stockCode":"351320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":583606539,"operatingIncome":-1762184164,"netIncome":-2376640032,"prevYearRevenue":9082139322,"prevYearOperatingIncome":-1442220485,"prevYearNetIncome":-2990568434,"source":"11013","updatedAt":"2026-08-26T22:30:18.505Z"},{"stockCode":"351320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":864712237,"operatingIncome":-2610886823,"netIncome":-3012317395,"prevYearRevenue":967207175,"prevYearOperatingIncome":-2435278469,"prevYearNetIncome":-3484140595,"source":"11012","updatedAt":"2026-08-26T22:30:18.750Z"}]}