{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/400760","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":"400760","name":"NH올원리츠","market":"KOSPI","sector":"부동산 임대 및 공급업","lastPrice":2795,"marketCap":153527323625,"sharesOutstanding":54929275,"asOf":"2026-09-26T15:09:35.565Z"},"valuation":{"fiscalYear":2025,"per":110.34,"perTtm":null,"ttmPeriod":null,"pbr":0.76,"psr":5.5,"evEbitda":36.68,"ev":823917886101,"fcff":19313625325,"fcffYield":0.0234,"roe":0.0074,"revenueGrowth":{"y1":0.4446,"y3":0.0854,"y5":null},"operatingIncomeGrowth":{"y1":0.8216,"y3":0.1493,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.835Z"},"price":{"high52w":3610,"low52w":2775,"fromHigh":-0.2258,"returns":[{"label":"1개월","value":-0.0345},{"label":"3개월","value":-0.0714},{"label":"6개월","value":-0.1347},{"label":"1년","value":-0.1694},{"label":"3년","value":-0.1657},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":170,"yieldPct":3.4,"payoutPct":null},{"fiscalYear":2024,"dps":200,"yieldPct":4,"payoutPct":null},{"fiscalYear":2023,"dps":140,"yieldPct":2.8,"payoutPct":146.24},{"fiscalYear":2022,"dps":154,"yieldPct":3.11,"payoutPct":186.22},{"fiscalYear":2021,"dps":106,"yieldPct":2.03,"payoutPct":297.88},{"fiscalYear":2020,"dps":0,"yieldPct":null,"payoutPct":null}],"annual":[{"fiscalYear":2021,"statement":"연결","revenue":16943224423,"operatingIncome":10074810954,"netIncome":null,"controllingNetIncome":1507866029,"ebitda":12742394881,"fcff":7199891251,"cfo":2560372876,"capex":721724996,"totalAssets":517260954847,"totalLiabilities":316999336319,"totalEquity":200261618528,"cash":15743625759,"totalDebt":300040800863},{"fiscalYear":2022,"statement":"연결","revenue":21812261391,"operatingIncome":12364653473,"netIncome":null,"controllingNetIncome":3854948486,"ebitda":15808714918,"fcff":-12208747692,"cfo":9217465522,"capex":26339375881,"totalAssets":695666748763,"totalLiabilities":498571906066,"totalEquity":197094842697,"cash":15231246283,"totalDebt":454657117652},{"fiscalYear":2023,"statement":"연결","revenue":20516614653,"operatingIncome":12473536347,"netIncome":1996168972,"controllingNetIncome":1981830106,"ebitda":15681226149,"fcff":12853704651,"cfo":5284172278,"capex":0,"totalAssets":695374934490,"totalLiabilities":506075654073,"totalEquity":189299280417,"cash":20427824480,"totalDebt":461154332255},{"fiscalYear":2024,"statement":"연결","revenue":19306598112,"operatingIncome":10303676888,"netIncome":-1052804087,"controllingNetIncome":-1053814925,"ebitda":13504357368,"fcff":10097925364,"cfo":2185239762,"capex":0,"totalAssets":654595069924,"totalLiabilities":469986665070,"totalEquity":184608404854,"cash":6976396031,"totalDebt":428772094957},{"fiscalYear":2025,"statement":"연결","revenue":27889483783,"operatingIncome":18768745817,"netIncome":1401942511,"controllingNetIncome":1391409342,"ebitda":22464172241,"fcff":19313625325,"cfo":7711210938,"capex":0,"totalAssets":928766597323,"totalLiabilities":726925087031,"totalEquity":201841510292,"cash":11061657894,"totalDebt":681452220370}],"quarterly":[{"stockCode":"400760","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12798242120,"operatingIncome":8404704674,"netIncome":88500018,"prevYearRevenue":13882125496,"prevYearOperatingIncome":8287671073,"prevYearNetIncome":-413629704,"source":"11012","updatedAt":"2026-08-26T22:25:22.534Z"}]}