{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003310","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":"003310","name":"대주산업","market":"KOSDAQ","sector":"동물용 사료 및 조제식품 제조업","lastPrice":1622,"marketCap":57406391700,"sharesOutstanding":35392350,"asOf":"2026-09-26T15:09:35.261Z"},"valuation":{"fiscalYear":2025,"per":8.49,"perTtm":9,"ttmPeriod":"25Q3~26Q2","pbr":0.51,"psr":0.57,"evEbitda":null,"ev":46884313055,"fcff":12837344218,"fcffYield":0.2738,"roe":0.0692,"revenueGrowth":{"y1":-0.0477,"y3":0.0058,"y5":0.0347},"operatingIncomeGrowth":{"y1":0.0609,"y3":0.2439,"y5":0.1893},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.460Z"},"price":{"high52w":5430,"low52w":1449,"fromHigh":-0.7013,"returns":[{"label":"1개월","value":-0.0431},{"label":"3개월","value":0.0629},{"label":"6개월","value":-0.5332},{"label":"1년","value":-0.0018},{"label":"3년","value":-0.0678},{"label":"5년","value":-0.2994}]},"dividends":[{"fiscalYear":2025,"dps":37,"yieldPct":1.4,"payoutPct":19.37},{"fiscalYear":2024,"dps":40,"yieldPct":2.7,"payoutPct":17.02},{"fiscalYear":2023,"dps":42,"yieldPct":2.4,"payoutPct":14.64},{"fiscalYear":2022,"dps":35,"yieldPct":1.5,"payoutPct":28.57},{"fiscalYear":2021,"dps":30,"yieldPct":1.6,"payoutPct":27.9},{"fiscalYear":2020,"dps":35,"yieldPct":1.6,"payoutPct":35.82},{"fiscalYear":2019,"dps":30,"yieldPct":2.13,"payoutPct":58.75},{"fiscalYear":2018,"dps":30,"yieldPct":2.07,"payoutPct":63.15}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":84052000717,"operatingIncome":3356961778,"netIncome":1681281637,"controllingNetIncome":1681292631,"ebitda":4633043909,"fcff":-10239986606,"cfo":-1797176219,"capex":8765064163,"totalAssets":89578989505,"totalLiabilities":38624716693,"totalEquity":50954272812,"cash":265453892,"totalDebt":20113322835},{"fiscalYear":2019,"statement":"연결","revenue":84291438210,"operatingIncome":2702647988,"netIncome":1807378246,"controllingNetIncome":1807382101,"ebitda":4856935895,"fcff":5610586314,"cfo":5764928582,"capex":635534777,"totalAssets":87056687210,"totalLiabilities":34974142898,"totalEquity":52082544312,"cash":340244271,"totalDebt":15693637135},{"fiscalYear":2020,"statement":"연결","revenue":85168570560,"operatingIncome":4468961492,"netIncome":3458365701,"controllingNetIncome":3498322871,"ebitda":6536514681,"fcff":3973617796,"cfo":4272502844,"capex":652104240,"totalAssets":89432957587,"totalLiabilities":35356471027,"totalEquity":54076486560,"cash":3512616479,"totalDebt":16675964421},{"fiscalYear":2021,"statement":"연결","revenue":84374637752,"operatingIncome":2649231269,"netIncome":3806618263,"controllingNetIncome":3829408268,"ebitda":4792445128,"fcff":2413637661,"cfo":2308966287,"capex":183463945,"totalAssets":98081687785,"totalLiabilities":33635641747,"totalEquity":64446046038,"cash":1593358535,"totalDebt":16080105209},{"fiscalYear":2022,"statement":"연결","revenue":99235803613,"operatingIncome":5525217122,"netIncome":4337161978,"controllingNetIncome":4337153339,"ebitda":7659445869,"fcff":5543908418,"cfo":6933396153,"capex":1811966498,"totalAssets":105102166637,"totalLiabilities":36195470944,"totalEquity":68906695693,"cash":1514967512,"totalDebt":12330707045},{"fiscalYear":2023,"statement":"연결","revenue":105014557386,"operatingIncome":7684213963,"netIncome":10149663332,"controllingNetIncome":10149663332,"ebitda":10202921881,"fcff":10925996295,"cfo":11613190263,"capex":1179593333,"totalAssets":111337641407,"totalLiabilities":34658284670,"totalEquity":76679356737,"cash":9360661880,"totalDebt":1726760000},{"fiscalYear":2024,"statement":"연결","revenue":106038654753,"operatingIncome":10025103418,"netIncome":8315526894,"controllingNetIncome":8315526894,"ebitda":12708538862,"fcff":8979508088,"cfo":11330064730,"capex":2857146893,"totalAssets":111411700508,"totalLiabilities":27901796683,"totalEquity":83509903825,"cash":10958272295,"totalDebt":7316925833},{"fiscalYear":2025,"statement":"연결","revenue":100983295727,"operatingIncome":10635427841,"netIncome":6758876148,"controllingNetIncome":6758876148,"ebitda":null,"fcff":12837344218,"cfo":14912531586,"capex":2314472526,"totalAssets":147121334683,"totalLiabilities":35263950746,"totalEquity":111857383937,"cash":15430050689,"totalDebt":4907972044}],"quarterly":[{"stockCode":"003310","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":24003083203,"operatingIncome":2504166020,"netIncome":1873834008,"prevYearRevenue":24511375427,"prevYearOperatingIncome":2331285171,"prevYearNetIncome":2028351855,"source":"11014","updatedAt":"2026-08-26T22:30:14.012Z"},{"stockCode":"003310","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":26529403998,"operatingIncome":3473283946,"netIncome":977101318,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:14.013Z"},{"stockCode":"003310","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":24987373471,"operatingIncome":1965318485,"netIncome":1579560907,"prevYearRevenue":25549495654,"prevYearOperatingIncome":2575311463,"prevYearNetIncome":2043871368,"source":"11013","updatedAt":"2026-08-26T22:30:13.489Z"},{"stockCode":"003310","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":25268745952,"operatingIncome":2558077189,"netIncome":1945336540,"prevYearRevenue":24901312872,"prevYearOperatingIncome":2082666412,"prevYearNetIncome":1864069454,"source":"11012","updatedAt":"2026-08-26T22:30:13.725Z"}]}