{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005710","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":"005710","name":"대원산업","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":11000,"marketCap":220413600000,"sharesOutstanding":20037600,"asOf":"2026-09-26T15:09:35.280Z"},"valuation":{"fiscalYear":2025,"per":2.87,"perTtm":3.16,"ttmPeriod":"25Q3~26Q2","pbr":0.38,"psr":0.21,"evEbitda":2.03,"ev":178217379942,"fcff":88779969083,"fcffYield":0.4982,"roe":0.1401,"revenueGrowth":{"y1":0.1368,"y3":0.1284,"y5":0.105},"operatingIncomeGrowth":{"y1":-0.0564,"y3":0.3111,"y5":0.2032},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.167Z"},"price":{"high52w":18130,"low52w":9810,"fromHigh":-0.3933,"returns":[{"label":"1개월","value":0.0358},{"label":"3개월","value":0.0924},{"label":"6개월","value":-0.1551},{"label":"1년","value":-0.0009},{"label":"3년","value":0.9573},{"label":"5년","value":0.6369}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":1.7,"payoutPct":6.52},{"fiscalYear":2024,"dps":200,"yieldPct":3.3,"payoutPct":5.52},{"fiscalYear":2023,"dps":175,"yieldPct":3,"payoutPct":9.81},{"fiscalYear":2022,"dps":175,"yieldPct":3.2,"payoutPct":9.31},{"fiscalYear":2021,"dps":125,"yieldPct":1.9,"payoutPct":7.65},{"fiscalYear":2020,"dps":125,"yieldPct":2.2,"payoutPct":13.86},{"fiscalYear":2019,"dps":125,"yieldPct":2.1,"payoutPct":6.41},{"fiscalYear":2018,"dps":125,"yieldPct":2.3,"payoutPct":8.92}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":696997677693,"operatingIncome":30479565541,"netIncome":28082773217,"controllingNetIncome":28132432719,"ebitda":40196648427,"fcff":54759840217,"cfo":65968192376,"capex":11735757586,"totalAssets":455293225155,"totalLiabilities":179183260381,"totalEquity":276109964774,"cash":156060104658,"totalDebt":24051133481},{"fiscalYear":2019,"statement":"연결","revenue":660965708904,"operatingIncome":26275512061,"netIncome":40393156351,"controllingNetIncome":39078006004,"ebitda":37338897466,"fcff":16396438683,"cfo":35273963048,"capex":19572154005,"totalAssets":482983759510,"totalLiabilities":171605636952,"totalEquity":311378122558,"cash":75831329691,"totalDebt":24678946677},{"fiscalYear":2020,"statement":"연결","revenue":642639916903,"operatingIncome":28056061972,"netIncome":18066476510,"controllingNetIncome":18066476510,"ebitda":43453688810,"fcff":-20647045398,"cfo":28523631481,"capex":49368940133,"totalAssets":508926254672,"totalLiabilities":176619741412,"totalEquity":332306513260,"cash":39531907553,"totalDebt":24398832440},{"fiscalYear":2021,"statement":"연결","revenue":762636418826,"operatingIncome":30120186050,"netIncome":32744354130,"controllingNetIncome":32744354130,"ebitda":49751034907,"fcff":26649424896,"cfo":48022457739,"capex":21497943544,"totalAssets":551162393540,"totalLiabilities":179353977652,"totalEquity":371808415888,"cash":160306487336,"totalDebt":22866648962},{"fiscalYear":2022,"statement":"연결","revenue":737040613357,"operatingIncome":31395680385,"netIncome":37657871675,"controllingNetIncome":37657871675,"ebitda":51514168160,"fcff":-30519421907,"cfo":-3067072312,"capex":27660873684,"totalAssets":559314457815,"totalLiabilities":141652096008,"totalEquity":417662361807,"cash":103775161538,"totalDebt":21288004165},{"fiscalYear":2023,"statement":"연결","revenue":778642594157,"operatingIncome":47307118109,"netIncome":35740066596,"controllingNetIncome":35740066596,"ebitda":66393630394,"fcff":53733310870,"cfo":77725326992,"capex":24703042802,"totalAssets":564690779067,"totalLiabilities":118935020121,"totalEquity":445755758946,"cash":65928089506,"totalDebt":21730246504},{"fiscalYear":2024,"statement":"연결","revenue":931473122460,"operatingIncome":74982105084,"netIncome":72618867841,"controllingNetIncome":72618867841,"ebitda":93869793672,"fcff":105733395101,"cfo":134959891870,"capex":29967090178,"totalAssets":711726503694,"totalLiabilities":199331916325,"totalEquity":512394587369,"cash":40828861359,"totalDebt":9637066021},{"fiscalYear":2025,"statement":"연결","revenue":1058925866620,"operatingIncome":70753680001,"netIncome":76864266074,"controllingNetIncome":76864266074,"ebitda":87998667151,"fcff":88779969083,"cfo":110294141691,"capex":21842602551,"totalAssets":757072600835,"totalLiabilities":172567029720,"totalEquity":584505571115,"cash":52369969494,"totalDebt":10173749436}],"quarterly":[{"stockCode":"005710","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":274304055863,"operatingIncome":26870861973,"netIncome":25263776621,"prevYearRevenue":238272889810,"prevYearOperatingIncome":22899940456,"prevYearNetIncome":13148889498,"source":"11014","updatedAt":"2026-08-26T22:24:04.807Z"},{"stockCode":"005710","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":235258944909,"operatingIncome":-4292920200,"netIncome":5475219186,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:04.846Z"},{"stockCode":"005710","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":235762138164,"operatingIncome":11116551211,"netIncome":19051047755,"prevYearRevenue":259795833571,"prevYearOperatingIncome":20662726884,"prevYearNetIncome":25048362380,"source":"11013","updatedAt":"2026-08-26T22:24:04.148Z"},{"stockCode":"005710","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":258546932197,"operatingIncome":13127008755,"netIncome":20031399020,"prevYearRevenue":289567032277,"prevYearOperatingIncome":27513011344,"prevYearNetIncome":21076907887,"source":"11012","updatedAt":"2026-08-26T22:24:04.408Z"}]}