{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005320","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":"005320","name":"온타이드","market":"KOSPI","sector":"생활용품 도매업","lastPrice":1227,"marketCap":41948485815,"sharesOutstanding":34187845,"asOf":"2026-09-26T15:09:35.278Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.4,"psr":0.18,"evEbitda":17.13,"ev":46099049949,"fcff":7011544840,"fcffYield":0.1521,"roe":-0.0971,"revenueGrowth":{"y1":-0.1294,"y3":-0.1114,"y5":-0.0179},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.219Z"},"price":{"high52w":1348,"low52w":655,"fromHigh":-0.0898,"returns":[{"label":"1개월","value":0.5532},{"label":"3개월","value":0.3927},{"label":"6개월","value":0.2303},{"label":"1년","value":0.2493},{"label":"3년","value":-0.1633},{"label":"5년","value":-0.7558}]},"dividends":[{"fiscalYear":2020,"dps":50,"yieldPct":1.19,"payoutPct":12.15}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":219550053529,"operatingIncome":5762203843,"netIncome":2111761201,"controllingNetIncome":null,"ebitda":null,"fcff":-3191160674,"cfo":-3944667028,"capex":269484742,"totalAssets":123134701589,"totalLiabilities":74659656782,"totalEquity":48475044807,"cash":2166122944,"totalDebt":29838398573},{"fiscalYear":2019,"statement":"연결","revenue":223077182701,"operatingIncome":-4249136327,"netIncome":-4523376158,"controllingNetIncome":null,"ebitda":-1947137128,"fcff":5118525273,"cfo":3901005472,"capex":646076814,"totalAssets":133723726191,"totalLiabilities":68242500009,"totalEquity":65481226182,"cash":6285361138,"totalDebt":43101781694},{"fiscalYear":2020,"statement":"연결","revenue":253421044030,"operatingIncome":26588642518,"netIncome":10672756379,"controllingNetIncome":null,"ebitda":33054592825,"fcff":17553205957,"cfo":25978507232,"capex":10390726536,"totalAssets":180700681914,"totalLiabilities":96865598332,"totalEquity":83835083582,"cash":68665738032,"totalDebt":26445194916},{"fiscalYear":2021,"statement":"연결","revenue":226961774057,"operatingIncome":-3587448466,"netIncome":-7948938059,"controllingNetIncome":null,"ebitda":null,"fcff":-29985154498,"cfo":-25316836611,"capex":5880450729,"totalAssets":168474550907,"totalLiabilities":66109970105,"totalEquity":102364580802,"cash":11042467546,"totalDebt":25308896804},{"fiscalYear":2022,"statement":"연결","revenue":329876667193,"operatingIncome":17033935517,"netIncome":1390173806,"controllingNetIncome":null,"ebitda":20036796342,"fcff":8628061866,"cfo":10064571471,"capex":2365093887,"totalAssets":175008166225,"totalLiabilities":65952316049,"totalEquity":109055850176,"cash":22081270377,"totalDebt":21879318159},{"fiscalYear":2023,"statement":"연결","revenue":224438686442,"operatingIncome":-3581191913,"netIncome":-8505715135,"controllingNetIncome":null,"ebitda":44886006,"fcff":-252830241,"cfo":2963364639,"capex":4727160118,"totalAssets":175919906868,"totalLiabilities":65127341444,"totalEquity":110792565424,"cash":17746345152,"totalDebt":20381028244},{"fiscalYear":2024,"statement":"연결","revenue":265915113091,"operatingIncome":-4346365196,"netIncome":-3794212373,"controllingNetIncome":null,"ebitda":null,"fcff":-3466421570,"cfo":-4038879297,"capex":1304754356,"totalAssets":174112948051,"totalLiabilities":58538598939,"totalEquity":115574349112,"cash":16354146952,"totalDebt":20487479661},{"fiscalYear":2025,"statement":"연결","revenue":231493980175,"operatingIncome":-1856204617,"netIncome":-10711001706,"controllingNetIncome":null,"ebitda":2691897334,"fcff":7011544840,"cfo":5813173723,"capex":247136524,"totalAssets":164052803879,"totalLiabilities":59023978147,"totalEquity":105028825732,"cash":17989211755,"totalDebt":22139775889}],"quarterly":[{"stockCode":"005320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":51408329291,"operatingIncome":-781276592,"netIncome":-931089906,"prevYearRevenue":75413790091,"prevYearOperatingIncome":3001597783,"prevYearNetIncome":1274324430,"source":"11014","updatedAt":"2026-08-26T22:33:47.108Z"},{"stockCode":"005320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":60591466097,"operatingIncome":-228964551,"netIncome":-4358903786,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:47.110Z"},{"stockCode":"005320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":56708752584,"operatingIncome":-5519758400,"netIncome":-5166127367,"prevYearRevenue":61692092304,"prevYearOperatingIncome":3571291251,"prevYearNetIncome":285376783,"source":"11013","updatedAt":"2026-08-26T22:33:46.590Z"},{"stockCode":"005320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":69995749027,"operatingIncome":6555879993,"netIncome":4666002198,"prevYearRevenue":57802092483,"prevYearOperatingIncome":-4417254725,"prevYearNetIncome":-5706384797,"source":"11012","updatedAt":"2026-08-26T22:33:46.866Z"}]}