{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003610","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":"003610","name":"방림","market":"KOSPI","sector":"직물직조 및 직물제품 제조업","lastPrice":5690,"marketCap":182710326820,"sharesOutstanding":32110778,"asOf":"2026-09-26T15:09:35.265Z"},"valuation":{"fiscalYear":2025,"per":27.18,"perTtm":null,"ttmPeriod":null,"pbr":1.01,"psr":1.49,"evEbitda":7.36,"ev":160676043554,"fcff":227496438,"fcffYield":0.0014,"roe":0.0364,"revenueGrowth":{"y1":0.1079,"y3":-0.0769,"y5":0.0101},"operatingIncomeGrowth":{"y1":null,"y3":-0.195,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.032Z"},"price":{"high52w":6190,"low52w":4730,"fromHigh":-0.0808,"returns":[{"label":"1개월","value":0.044},{"label":"3개월","value":0.1245},{"label":"6개월","value":0.0942},{"label":"1년","value":0.1223},{"label":"3년","value":1.6714},{"label":"5년","value":1.1035}]},"dividends":[{"fiscalYear":2025,"dps":70,"yieldPct":1.42,"payoutPct":34.57},{"fiscalYear":2024,"dps":56,"yieldPct":1.76,"payoutPct":254.06},{"fiscalYear":2023,"dps":38,"yieldPct":1.62,"payoutPct":-32.94},{"fiscalYear":2022,"dps":45,"yieldPct":0.99,"payoutPct":29.41},{"fiscalYear":2021,"dps":45,"yieldPct":1.7,"payoutPct":23.52},{"fiscalYear":2020,"dps":35,"yieldPct":1.85,"payoutPct":27.14},{"fiscalYear":2019,"dps":40,"yieldPct":1.9,"payoutPct":27.22},{"fiscalYear":2018,"dps":580,"yieldPct":2.2,"payoutPct":75.66}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":141818424157,"operatingIncome":1870630192,"netIncome":3009428319,"controllingNetIncome":2990978124,"ebitda":2914099072,"fcff":4721766378,"cfo":7433973141,"capex":3577628520,"totalAssets":247664771149,"totalLiabilities":60972600319,"totalEquity":186692170830,"cash":13743821862,"totalDebt":40667993124},{"fiscalYear":2019,"statement":"연결","revenue":131906970825,"operatingIncome":2106443512,"netIncome":5744852582,"controllingNetIncome":5642830132,"ebitda":5410806322,"fcff":9700322381,"cfo":10672436886,"capex":1769365999,"totalAssets":236858930844,"totalLiabilities":47038827306,"totalEquity":189820103538,"cash":11657230865,"totalDebt":25795416890},{"fiscalYear":2020,"statement":"연결","revenue":116546956585,"operatingIncome":-1342292874,"netIncome":5114514328,"controllingNetIncome":4987496174,"ebitda":3956497960,"fcff":11592453646,"cfo":13519882641,"capex":2346048412,"totalAssets":236854131226,"totalLiabilities":44904870692,"totalEquity":191949260534,"cash":16097399472,"totalDebt":20693909601},{"fiscalYear":2021,"statement":"연결","revenue":130973160130,"operatingIncome":6354469456,"netIncome":7444411735,"controllingNetIncome":7400468368,"ebitda":9022375625,"fcff":6994915874,"cfo":7684292605,"capex":963035002,"totalAssets":257080320409,"totalLiabilities":57282434832,"totalEquity":199797885577,"cash":29570516597,"totalDebt":25314072102},{"fiscalYear":2022,"statement":"연결","revenue":155768173455,"operatingIncome":2149732669,"netIncome":5587648543,"controllingNetIncome":5569068356,"ebitda":4800960192,"fcff":-947299045,"cfo":1236226925,"capex":2619177063,"totalAssets":265220043723,"totalLiabilities":63058875047,"totalEquity":202161168676,"cash":44155928170,"totalDebt":29378701594},{"fiscalYear":2023,"statement":"연결","revenue":131921584650,"operatingIncome":-4119487210,"netIncome":-4198833831,"controllingNetIncome":-4137217389,"ebitda":946346117,"fcff":7584396211,"cfo":7406425695,"capex":651309531,"totalAssets":243460571984,"totalLiabilities":49794631627,"totalEquity":193665940357,"cash":31684233144,"totalDebt":910362473},{"fiscalYear":2024,"statement":"연결","revenue":110595886622,"operatingIncome":-3270147637,"netIncome":617138946,"controllingNetIncome":774205601,"ebitda":157275059,"fcff":18391219103,"cfo":18262918144,"capex":461472434,"totalAssets":231627131187,"totalLiabilities":41948591533,"totalEquity":189678539654,"cash":31913036198,"totalDebt":898320165},{"fiscalYear":2025,"statement":"연결","revenue":122527094021,"operatingIncome":1121307590,"netIncome":6511313189,"controllingNetIncome":6721966747,"ebitda":21835323737,"fcff":227496438,"cfo":5188722317,"capex":5507809800,"totalAssets":228990877295,"totalLiabilities":48420748654,"totalEquity":180570128641,"cash":22629523965,"totalDebt":595240699}],"quarterly":[{"stockCode":"003610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":29565427952,"operatingIncome":1011550296,"netIncome":-1465243902,"prevYearRevenue":27446016490,"prevYearOperatingIncome":144756348,"prevYearNetIncome":2013209014,"source":"11014","updatedAt":"2026-08-26T22:25:00.770Z"},{"stockCode":"003610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":34194626467,"operatingIncome":363497985,"netIncome":2561896559,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:00.773Z"},{"stockCode":"003610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":31293423958,"operatingIncome":-894746527,"netIncome":2818463018,"prevYearRevenue":30400147259,"prevYearOperatingIncome":-129019150,"prevYearNetIncome":735219598,"source":"11012","updatedAt":"2026-08-26T22:25:00.520Z"}]}