{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004370","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":"004370","name":"농심","market":"KOSPI","sector":"기타 식품 제조업","lastPrice":392500,"marketCap":2387436985000,"sharesOutstanding":6082642,"asOf":"2026-09-26T15:09:35.271Z"},"valuation":{"fiscalYear":2025,"per":14.03,"perTtm":12.13,"ttmPeriod":"25Q3~26Q2","pbr":0.84,"psr":0.68,"evEbitda":9.25,"ev":2310534823678,"fcff":203348261823,"fcffYield":0.088,"roe":0.0618,"revenueGrowth":{"y1":0.022,"y3":0.0395,"y5":0.0589},"operatingIncomeGrowth":{"y1":0.1279,"y3":0.1792,"y5":0.0279},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.490Z"},"price":{"high52w":472000,"low52w":329500,"fromHigh":-0.1684,"returns":[{"label":"1개월","value":-0.0808},{"label":"3개월","value":0.1912},{"label":"6개월","value":0.0453},{"label":"1년","value":-0.1018},{"label":"3년","value":-0.1702},{"label":"5년","value":0.3676}]},"dividends":[{"fiscalYear":2025,"dps":6000,"yieldPct":1.4,"payoutPct":20.58},{"fiscalYear":2024,"dps":5000,"yieldPct":1.3,"payoutPct":18.38},{"fiscalYear":2023,"dps":5000,"yieldPct":1.2,"payoutPct":16.82},{"fiscalYear":2022,"dps":5000,"yieldPct":1.4,"payoutPct":24.9},{"fiscalYear":2021,"dps":4000,"yieldPct":1.3,"payoutPct":23.17},{"fiscalYear":2020,"dps":4000,"yieldPct":1.3,"payoutPct":15.57},{"fiscalYear":2019,"dps":4000,"yieldPct":1.7,"payoutPct":32.58},{"fiscalYear":2018,"dps":4000,"yieldPct":1.6,"payoutPct":27.44}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":2181623581013,"operatingIncome":118287932843,"netIncome":117412115846,"controllingNetIncome":117337766806,"ebitda":163421381859,"fcff":58624039734,"cfo":201851914364,"capex":144390518049,"totalAssets":2418707598483,"totalLiabilities":772235674267,"totalEquity":1646471924216,"cash":168848965150,"totalDebt":152076832687},{"fiscalYear":2016,"statement":"연결","revenue":2217015272133,"operatingIncome":89702883680,"netIncome":199229661284,"controllingNetIncome":199289700983,"ebitda":180236480398,"fcff":161963428800,"cfo":220960820949,"capex":61427129849,"totalAssets":2481287283853,"totalLiabilities":678899069365,"totalEquity":1802388214488,"cash":179380603913,"totalDebt":99104940833},{"fiscalYear":2017,"statement":"연결","revenue":2208260639714,"operatingIncome":96383975917,"netIncome":90685628838,"controllingNetIncome":90660732154,"ebitda":196852682603,"fcff":-27849475432,"cfo":103437685255,"capex":133209238002,"totalAssets":2449898372957,"totalLiabilities":608800458106,"totalEquity":1841097914851,"cash":155384211894,"totalDebt":68163802148},{"fiscalYear":2018,"statement":"연결","revenue":2236436214583,"operatingIncome":88559995736,"netIncome":84301646697,"controllingNetIncome":84292487442,"ebitda":142246562346,"fcff":60625051730,"cfo":146872696174,"capex":88561537999,"totalAssets":2532286534905,"totalLiabilities":634536236222,"totalEquity":1897750298683,"cash":167718554051,"totalDebt":88290675533},{"fiscalYear":2019,"statement":"연결","revenue":2343942951727,"operatingIncome":78816048821,"netIncome":71068947413,"controllingNetIncome":70995479988,"ebitda":182228214980,"fcff":11680390701,"cfo":162459540125,"capex":153944808372,"totalAssets":2653049874906,"totalLiabilities":712306478095,"totalEquity":1940743396811,"cash":317796185342,"totalDebt":153992141965},{"fiscalYear":2020,"statement":"연결","revenue":2639795633339,"operatingIncome":160297491725,"netIncome":149048288404,"controllingNetIncome":148510963657,"ebitda":283171086188,"fcff":56872011331,"cfo":231491673657,"capex":177103251310,"totalAssets":2725528184628,"totalLiabilities":676564196659,"totalEquity":2048963987969,"cash":321541825344,"totalDebt":93695177915},{"fiscalYear":2021,"statement":"연결","revenue":2662982988213,"operatingIncome":106139720895,"netIncome":99637362533,"controllingNetIncome":99828002252,"ebitda":138309731423,"fcff":-32137120709,"cfo":162684342404,"capex":195419238379,"totalAssets":2899907793800,"totalLiabilities":699140508273,"totalEquity":2200767285527,"cash":157475655585,"totalDebt":105771787936},{"fiscalYear":2022,"statement":"연결","revenue":3129065208087,"operatingIncome":112172856716,"netIncome":116033570018,"controllingNetIncome":116122101156,"ebitda":null,"fcff":66388097949,"cfo":159650440148,"capex":94885451123,"totalAssets":3034718535547,"totalLiabilities":719378356883,"totalEquity":2315340178664,"cash":127900573250,"totalDebt":64239174103},{"fiscalYear":2023,"statement":"연결","revenue":3410559367259,"operatingIncome":212064743455,"netIncome":171469224876,"controllingNetIncome":171904567174,"ebitda":296627913298,"fcff":221472268721,"cfo":327223955699,"capex":108225560156,"totalAssets":3234751426458,"totalLiabilities":793949665281,"totalEquity":2440801761177,"cash":142899537581,"totalDebt":61063873804},{"fiscalYear":2024,"statement":"연결","revenue":3438730857998,"operatingIncome":163073931930,"netIncome":157630314203,"controllingNetIncome":157301500634,"ebitda":222967959465,"fcff":149862409817,"cfo":272544275630,"capex":125310381920,"totalAssets":3597461570702,"totalLiabilities":924886441245,"totalEquity":2672575129457,"cash":140894116584,"totalDebt":203118203788},{"fiscalYear":2025,"statement":"연결","revenue":3514315500097,"operatingIncome":183933032197,"netIncome":170054449646,"controllingNetIncome":170132973883,"ebitda":249809715665,"fcff":203348261823,"cfo":268700833743,"capex":67855207819,"totalAssets":3822122467403,"totalLiabilities":990936608000,"totalEquity":2831185859403,"cash":253539960716,"totalDebt":176637799394}],"quarterly":[{"stockCode":"004370","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":871156324854,"operatingIncome":54375550192,"netIncome":50614435034,"prevYearRevenue":850390703996,"prevYearOperatingIncome":37602265991,"prevYearNetIncome":36935282088,"source":"11014","updatedAt":"2026-08-26T22:19:42.517Z"},{"stockCode":"004370","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":882397670012,"operatingIncome":33353485977,"netIncome":30868401364,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:42.526Z"},{"stockCode":"004370","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":934029005207,"operatingIncome":67424701255,"netIncome":60676367253,"prevYearRevenue":893036319476,"prevYearOperatingIncome":56051767375,"prevYearNetIncome":52158932810,"source":"11013","updatedAt":"2026-08-26T22:19:41.994Z"},{"stockCode":"004370","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":956063105295,"operatingIncome":59252095212,"netIncome":54665696236,"prevYearRevenue":867725185755,"prevYearOperatingIncome":40152228653,"prevYearNetIncome":36412680438,"source":"11012","updatedAt":"2026-08-26T22:19:42.249Z"}]}