{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/405920","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":"405920","name":"나라셀라","market":"KOSDAQ","sector":"음·식료품 및 담배 도매업","lastPrice":1912,"marketCap":24622881312,"sharesOutstanding":12878076,"asOf":"2026-09-26T15:09:35.566Z"},"valuation":{"fiscalYear":2025,"per":289.67,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.38,"psr":0.3,"evEbitda":null,"ev":52884908421,"fcff":null,"fcffYield":null,"roe":0.0013,"revenueGrowth":{"y1":-0.0072,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.832Z"},"price":{"high52w":2695,"low52w":1600,"fromHigh":-0.2905,"returns":[{"label":"1개월","value":0.0888},{"label":"3개월","value":0.1518},{"label":"6개월","value":-0.2259},{"label":"1년","value":-0.2531},{"label":"3년","value":-0.6692},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2023,"dps":80,"yieldPct":1.53,"payoutPct":null}],"annual":[{"fiscalYear":2023,"statement":"연결","revenue":85325300237,"operatingIncome":196480866,"netIncome":-1104873844,"controllingNetIncome":-1104873844,"ebitda":2655347752,"fcff":-13697986543,"cfo":-12688878942,"capex":3147591749,"totalAssets":131253791919,"totalLiabilities":61218141081,"totalEquity":70035650838,"cash":7258386452,"totalDebt":40790930935},{"fiscalYear":2024,"statement":"연결","revenue":82707219799,"operatingIncome":-3478071657,"netIncome":-5744274285,"controllingNetIncome":-5711202453,"ebitda":null,"fcff":null,"cfo":3682161504,"capex":null,"totalAssets":128241345564,"totalLiabilities":64994155015,"totalEquity":63247190549,"cash":5219269499,"totalDebt":42348736178},{"fiscalYear":2025,"statement":"연결","revenue":82108561843,"operatingIncome":984309945,"netIncome":55010053,"controllingNetIncome":85003410,"ebitda":null,"fcff":null,"cfo":6865617495,"capex":null,"totalAssets":119832196883,"totalLiabilities":54615892969,"totalEquity":65216303914,"cash":5261030347,"totalDebt":33523057456}],"quarterly":[{"stockCode":"405920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":20681858820,"operatingIncome":217219952,"netIncome":-385496790,"prevYearRevenue":19641832267,"prevYearOperatingIncome":-891110369,"prevYearNetIncome":-1464561359,"source":"11014","updatedAt":"2026-08-26T22:34:21.990Z"},{"stockCode":"405920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":21953261645,"operatingIncome":1215981630,"netIncome":370216907,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:21.993Z"},{"stockCode":"405920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22287165831,"operatingIncome":525351927,"netIncome":-165590182,"prevYearRevenue":20926017979,"prevYearOperatingIncome":81022261,"prevYearNetIncome":320449218,"source":"11013","updatedAt":"2026-08-26T22:34:21.496Z"},{"stockCode":"405920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":21469721178,"operatingIncome":205243079,"netIncome":-903848834,"prevYearRevenue":18547423399,"prevYearOperatingIncome":-529913898,"prevYearNetIncome":-250159282,"source":"11012","updatedAt":"2026-08-26T22:34:21.729Z"}]}