{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004840","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":"004840","name":"DRB동일","market":"KOSPI","sector":"고무제품 제조업","lastPrice":3950,"marketCap":76125837800,"sharesOutstanding":19272364,"asOf":"2026-09-26T15:09:35.275Z"},"valuation":{"fiscalYear":2025,"per":17.04,"perTtm":3.13,"ttmPeriod":"25Q3~26Q2","pbr":0.19,"psr":0.09,"evEbitda":4.37,"ev":242382921873,"fcff":5756274485,"fcffYield":0.0237,"roe":0.0111,"revenueGrowth":{"y1":0.0665,"y3":0.0665,"y5":0.1008},"operatingIncomeGrowth":{"y1":0.1383,"y3":0.2715,"y5":0.0341},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.529Z"},"price":{"high52w":6250,"low52w":3915,"fromHigh":-0.368,"returns":[{"label":"1개월","value":-0.0909},{"label":"3개월","value":-0.0401},{"label":"6개월","value":-0.2712},{"label":"1년","value":-0.198},{"label":"3년","value":-0.3106},{"label":"5년","value":-0.3969}]},"dividends":[{"fiscalYear":2025,"dps":80,"yieldPct":1.65,"payoutPct":34.51},{"fiscalYear":2024,"dps":100,"yieldPct":2.39,"payoutPct":20.34},{"fiscalYear":2023,"dps":100,"yieldPct":1.72,"payoutPct":12.53},{"fiscalYear":2022,"dps":40,"yieldPct":0.96,"payoutPct":50.23},{"fiscalYear":2021,"dps":30,"yieldPct":0.58,"payoutPct":-14.25},{"fiscalYear":2020,"dps":50,"yieldPct":0.73,"payoutPct":41.38},{"fiscalYear":2019,"dps":100,"yieldPct":1.86,"payoutPct":21.71},{"fiscalYear":2018,"dps":110,"yieldPct":1.68,"payoutPct":33.17}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":545431367131,"operatingIncome":27046587454,"netIncome":10986418816,"controllingNetIncome":5899669159,"ebitda":59282265050,"fcff":-23647722774,"cfo":27836868920,"capex":51484591694,"totalAssets":714235988735,"totalLiabilities":267955159678,"totalEquity":446280829057,"cash":94686169358,"totalDebt":161971214450},{"fiscalYear":2019,"statement":"연결","revenue":546994961176,"operatingIncome":26475358478,"netIncome":null,"controllingNetIncome":8877288213,"ebitda":null,"fcff":1868249236,"cfo":41831904027,"capex":39963654791,"totalAssets":745278926520,"totalLiabilities":283757306556,"totalEquity":461521619964,"cash":100152035408,"totalDebt":171929282898},{"fiscalYear":2020,"statement":"연결","revenue":496638329092,"operatingIncome":21049959929,"netIncome":6267806548,"controllingNetIncome":2328502080,"ebitda":46252593241,"fcff":30640327338,"cfo":51978781760,"capex":21338454422,"totalAssets":776434763082,"totalLiabilities":312819481260,"totalEquity":463615281822,"cash":119930896378,"totalDebt":210208618804},{"fiscalYear":2021,"statement":"연결","revenue":551337199988,"operatingIncome":577562481,"netIncome":-2796740448,"controllingNetIncome":-4054340227,"ebitda":985593546,"fcff":-69440574925,"cfo":-48338767545,"capex":21101807380,"totalAssets":831956562409,"totalLiabilities":356400809939,"totalEquity":475555752470,"cash":107263427158,"totalDebt":246766728523},{"fiscalYear":2022,"statement":"연결","revenue":661814016477,"operatingIncome":12110321241,"netIncome":3536815255,"controllingNetIncome":1534700780,"ebitda":35499076248,"fcff":-40495955843,"cfo":-11637695108,"capex":28858260735,"totalAssets":945238494728,"totalLiabilities":465469810224,"totalEquity":479768684504,"cash":143643614342,"totalDebt":327568257891},{"fiscalYear":2023,"statement":"연결","revenue":737777767832,"operatingIncome":35845945523,"netIncome":21854908375,"controllingNetIncome":15372362167,"ebitda":63696720694,"fcff":70510153703,"cfo":102867584900,"capex":32357431197,"totalAssets":963651592108,"totalLiabilities":465541738320,"totalEquity":498109853788,"cash":152563890486,"totalDebt":39770277664},{"fiscalYear":2024,"statement":"연결","revenue":752688127961,"operatingIncome":21870057763,"netIncome":13209672164,"controllingNetIncome":9469647495,"ebitda":31735373394,"fcff":-37169541868,"cfo":28151416643,"capex":65320958511,"totalAssets":982414184864,"totalLiabilities":461777219168,"totalEquity":520636965696,"cash":130671547120,"totalDebt":304941536649},{"fiscalYear":2025,"statement":"연결","revenue":802745958892,"operatingIncome":24894014874,"netIncome":8989892422,"controllingNetIncome":4468124498,"ebitda":55507267268,"fcff":5756274485,"cfo":43216711654,"capex":45344407385,"totalAssets":974909860501,"totalLiabilities":445906338431,"totalEquity":529003522070,"cash":140587804153,"totalDebt":306844888226}],"quarterly":[{"stockCode":"004840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":209195180241,"operatingIncome":13135423448,"netIncome":11363497877,"prevYearRevenue":181823418000,"prevYearOperatingIncome":3147256065,"prevYearNetIncome":-2562139687,"source":"11014","updatedAt":"2026-08-26T22:28:10.524Z"},{"stockCode":"004840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":203536248854,"operatingIncome":2414383782,"netIncome":-2932424588,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:10.527Z"},{"stockCode":"004840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":200026885649,"operatingIncome":5867439232,"netIncome":7333864696,"prevYearRevenue":184693454379,"prevYearOperatingIncome":4975712929,"prevYearNetIncome":4574001305,"source":"11013","updatedAt":"2026-08-26T22:28:10.015Z"},{"stockCode":"004840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":218500373518,"operatingIncome":11181238834,"netIncome":8588487729,"prevYearRevenue":205321075418,"prevYearOperatingIncome":4368494715,"prevYearNetIncome":-4015182172,"source":"11012","updatedAt":"2026-08-26T22:28:10.289Z"}]}