{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003920","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":"003920","name":"남양유업","market":"KOSPI","sector":"동·식물성 유지 및 낙농제품 제조업","lastPrice":42500,"marketCap":241121497500,"sharesOutstanding":5673447,"asOf":"2026-09-26T15:09:35.267Z"},"valuation":{"fiscalYear":2025,"per":33.92,"perTtm":18.75,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.26,"evEbitda":null,"ev":211233791524,"fcff":18114449073,"fcffYield":0.0858,"roe":0.009,"revenueGrowth":{"y1":-0.0406,"y3":-0.0178,"y5":-0.0074},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.454Z"},"price":{"high52w":56200,"low52w":40400,"fromHigh":-0.2438,"returns":[{"label":"1개월","value":-0.0093},{"label":"3개월","value":0.0468},{"label":"6개월","value":-0.1667},{"label":"1년","value":-0.2273},{"label":"3년","value":-0.0665},{"label":"5년","value":-0.0665}]},"dividends":[{"fiscalYear":2025,"dps":1428,"yieldPct":2.8,"payoutPct":158.6},{"fiscalYear":2024,"dps":100,"yieldPct":0.2,"payoutPct":334},{"fiscalYear":2023,"dps":1000,"yieldPct":0.2,"payoutPct":-1.3},{"fiscalYear":2022,"dps":1000,"yieldPct":0.2,"payoutPct":-1},{"fiscalYear":2021,"dps":1000,"yieldPct":0.2,"payoutPct":-1.4},{"fiscalYear":2020,"dps":1000,"yieldPct":0.4,"payoutPct":-1.6},{"fiscalYear":2019,"dps":1000,"yieldPct":0.2,"payoutPct":2.9},{"fiscalYear":2018,"dps":1000,"yieldPct":0.2,"payoutPct":42.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1079745260118,"operatingIncome":8587406900,"netIncome":2015323767,"controllingNetIncome":2015323767,"ebitda":53178729552,"fcff":-30991962568,"cfo":42557813292,"capex":73549775860,"totalAssets":1052659643579,"totalLiabilities":163836799405,"totalEquity":888822844174,"cash":79435429956,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":1030826756797,"operatingIncome":417350470,"netIncome":29231215701,"controllingNetIncome":29231215701,"ebitda":51342922777,"fcff":-106722479285,"cfo":-11081572280,"capex":95640907005,"totalAssets":1056364684667,"totalLiabilities":144126147430,"totalEquity":912238537237,"cash":70183903034,"totalDebt":41500238751},{"fiscalYear":2020,"statement":"연결","revenue":948926410855,"operatingIncome":-77144710503,"netIncome":-53500395041,"controllingNetIncome":-53500395041,"ebitda":-25439790777,"fcff":-89779169825,"cfo":-49417579670,"capex":40361590155,"totalAssets":998290784162,"totalLiabilities":137593393165,"totalEquity":860697390997,"cash":64833835886,"totalDebt":39617023371},{"fiscalYear":2021,"statement":"연결","revenue":956084029872,"operatingIncome":-77853692930,"netIncome":-58891078360,"controllingNetIncome":-58891078360,"ebitda":-30358510050,"fcff":29365210379,"cfo":38401477412,"capex":9565124656,"totalAssets":937403118931,"totalLiabilities":124442409140,"totalEquity":812960709791,"cash":118853707567,"totalDebt":29540823706},{"fiscalYear":2022,"statement":"연결","revenue":964660006375,"operatingIncome":-86806775040,"netIncome":-78442348379,"controllingNetIncome":-78442348379,"ebitda":-53420592730,"fcff":-64562901035,"cfo":-57634373128,"capex":7379943383,"totalAssets":902259070497,"totalLiabilities":164307809198,"totalEquity":737951261299,"cash":79612217909,"totalDebt":59757714418},{"fiscalYear":2023,"statement":"연결","revenue":996763358982,"operatingIncome":-72354443617,"netIncome":-67099919179,"controllingNetIncome":-67099919179,"ebitda":-43188129388,"fcff":-46005230557,"cfo":-38301766142,"capex":8040426004,"totalAssets":790678468255,"totalLiabilities":112447509970,"totalEquity":678230958285,"cash":61022353445,"totalDebt":17614669104},{"fiscalYear":2024,"statement":"연결","revenue":952794199365,"operatingIncome":-9807235105,"netIncome":249980282,"controllingNetIncome":249980282,"ebitda":12269714428,"fcff":32328785069,"cfo":34772976689,"capex":2829906661,"totalAssets":724193724088,"totalLiabilities":92408003076,"totalEquity":631785721012,"cash":85340475460,"totalDebt":10170048616},{"fiscalYear":2025,"statement":"연결","revenue":914148968157,"operatingIncome":5173833371,"netIncome":7107959269,"controllingNetIncome":7107959269,"ebitda":null,"fcff":18114449073,"cfo":26851111134,"capex":9135209778,"totalAssets":1095486409669,"totalLiabilities":146417897253,"totalEquity":949068512416,"cash":42102032258,"totalDebt":12214326282}],"quarterly":[{"stockCode":"003920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":237487712031,"operatingIncome":1704480641,"netIncome":2070749183,"prevYearRevenue":242684885152,"prevYearOperatingIncome":508604061,"prevYearNetIncome":39992565,"source":"11014","updatedAt":"2026-08-26T22:23:37.660Z"},{"stockCode":"003920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":228960108946,"operatingIncome":2466291709,"netIncome":2958072096,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:37.665Z"},{"stockCode":"003920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":225174524705,"operatingIncome":522319129,"netIncome":6314728621,"prevYearRevenue":215610389379,"prevYearOperatingIncome":77699514,"prevYearNetIncome":1216146001,"source":"11013","updatedAt":"2026-08-26T22:23:37.148Z"},{"stockCode":"003920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":258038155817,"operatingIncome":1278332545,"netIncome":1518194681,"prevYearRevenue":232090757801,"prevYearOperatingIncome":925361507,"prevYearNetIncome":862991989,"source":"11012","updatedAt":"2026-08-26T22:23:37.381Z"}]}