{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004780","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":"004780","name":"대륙제관","market":"KOSDAQ","sector":"기타 금속 가공제품 제조업","lastPrice":4200,"marketCap":66793435800,"sharesOutstanding":15903199,"asOf":"2026-09-26T15:09:35.274Z"},"valuation":{"fiscalYear":2025,"per":7.27,"perTtm":6.07,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.25,"evEbitda":3.64,"ev":60448043930,"fcff":13418195097,"fcffYield":0.222,"roe":0.0593,"revenueGrowth":{"y1":-0.0295,"y3":-0.0115,"y5":0.0467},"operatingIncomeGrowth":{"y1":-0.3487,"y3":0.0212,"y5":-0.0813},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.128Z"},"price":{"high52w":4305,"low52w":3430,"fromHigh":-0.0244,"returns":[{"label":"1개월","value":0.0269},{"label":"3개월","value":0.1351},{"label":"6개월","value":0.0742},{"label":"1년","value":0.1306},{"label":"3년","value":0.05},{"label":"5년","value":-0.2845}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":4,"payoutPct":25.98},{"fiscalYear":2024,"dps":120,"yieldPct":3,"payoutPct":16.57},{"fiscalYear":2023,"dps":110,"yieldPct":2.7,"payoutPct":13.38},{"fiscalYear":2022,"dps":100,"yieldPct":2.2,"payoutPct":16.38},{"fiscalYear":2021,"dps":100,"yieldPct":1.9,"payoutPct":20.9},{"fiscalYear":2020,"dps":150,"yieldPct":3.2,"payoutPct":19.8},{"fiscalYear":2019,"dps":100,"yieldPct":2.4,"payoutPct":29.65},{"fiscalYear":2018,"dps":80,"yieldPct":1.6,"payoutPct":35.05}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":196346726190,"operatingIncome":5624436196,"netIncome":3629708906,"controllingNetIncome":null,"ebitda":12751943281,"fcff":-1549031132,"cfo":5224670460,"capex":7049681047,"totalAssets":151007379385,"totalLiabilities":47373764157,"totalEquity":103633615228,"cash":13467022600,"totalDebt":15010000000},{"fiscalYear":2019,"statement":"별도","revenue":197284517203,"operatingIncome":8360577517,"netIncome":5362796005,"controllingNetIncome":null,"ebitda":14867400577,"fcff":11864783476,"cfo":19477248204,"capex":7911354866,"totalAssets":157495147218,"totalLiabilities":50642289062,"totalEquity":106852858156,"cash":24552581285,"totalDebt":15702330876},{"fiscalYear":2020,"statement":"별도","revenue":212221659087,"operatingIncome":15743579018,"netIncome":12045258806,"controllingNetIncome":null,"ebitda":21069231396,"fcff":12582539311,"cfo":18145817271,"capex":5798411101,"totalAssets":169194497583,"totalLiabilities":52853897491,"totalEquity":116340600092,"cash":31564630604,"totalDebt":12533986296},{"fiscalYear":2021,"statement":"별도","revenue":235940553891,"operatingIncome":7615540341,"netIncome":7607287734,"controllingNetIncome":null,"ebitda":13304506010,"fcff":-11706878705,"cfo":-1249218691,"capex":10598788236,"totalAssets":175168725411,"totalLiabilities":53175032864,"totalEquity":121993692547,"cash":17449718713,"totalDebt":11351261032},{"fiscalYear":2022,"statement":"별도","revenue":275979619835,"operatingIncome":9675110380,"netIncome":9703258216,"controllingNetIncome":null,"ebitda":15991354586,"fcff":5034284339,"cfo":11933529263,"capex":7177300504,"totalAssets":185246796458,"totalLiabilities":54747327446,"totalEquity":130499469012,"cash":14782315753,"totalDebt":13236631786},{"fiscalYear":2023,"statement":"별도","revenue":271101699009,"operatingIncome":15623149185,"netIncome":13070229189,"controllingNetIncome":null,"ebitda":22153487846,"fcff":4578134949,"cfo":13667327846,"capex":9532712167,"totalAssets":195803195827,"totalLiabilities":54128253328,"totalEquity":141674942499,"cash":15669525186,"totalDebt":99740711},{"fiscalYear":2024,"statement":"별도","revenue":274659400896,"operatingIncome":15817274927,"netIncome":11514610974,"controllingNetIncome":null,"ebitda":22746749169,"fcff":14068544640,"cfo":19928839641,"capex":6192419089,"totalAssets":205541598642,"totalLiabilities":54713699917,"totalEquity":150827898725,"cash":10844269337,"totalDebt":149448283},{"fiscalYear":2025,"statement":"별도","revenue":266562442241,"operatingIncome":10302316583,"netIncome":9182251388,"controllingNetIncome":null,"ebitda":16584294731,"fcff":13418195097,"cfo":18860567969,"capex":5703074489,"totalAssets":210380608892,"totalLiabilities":51535381359,"totalEquity":158845227533,"cash":16442462431,"totalDebt":10097070561}],"quarterly":[{"stockCode":"004780","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":64193818874,"operatingIncome":3293625721,"netIncome":3110536087,"prevYearRevenue":63570645896,"prevYearOperatingIncome":3245762647,"prevYearNetIncome":2464678292,"source":"11014","updatedAt":"2026-08-26T22:29:39.443Z"},{"stockCode":"004780","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":64874465034,"operatingIncome":2771497784,"netIncome":2781939731,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:39.446Z"},{"stockCode":"004780","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":69168698296,"operatingIncome":3503018459,"netIncome":3207825160,"prevYearRevenue":66395292563,"prevYearOperatingIncome":1322647678,"prevYearNetIncome":1302087670,"source":"11013","updatedAt":"2026-08-26T22:29:38.903Z"},{"stockCode":"004780","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":78189998384,"operatingIncome":2342226005,"netIncome":1904111540,"prevYearRevenue":71098865770,"prevYearOperatingIncome":2914545400,"prevYearNetIncome":1987687900,"source":"11012","updatedAt":"2026-08-26T22:29:39.177Z"}]}