{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/014160","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":"014160","name":"대영포장","market":"KOSPI","sector":"골판지, 종이 상자 및 종이용기 제조업","lastPrice":655,"marketCap":70998429595,"sharesOutstanding":108394549,"asOf":"2026-09-26T15:09:35.314Z"},"valuation":{"fiscalYear":2025,"per":47.43,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.37,"psr":0.25,"evEbitda":7.07,"ev":57223452428,"fcff":-20570541708,"fcffYield":-0.3595,"roe":0.0081,"revenueGrowth":{"y1":0.0102,"y3":-0.0212,"y5":0.017},"operatingIncomeGrowth":{"y1":-0.0451,"y3":-0.5801,"y5":-0.2845},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.307Z"},"price":{"high52w":1409,"low52w":640,"fromHigh":-0.5351,"returns":[{"label":"1개월","value":-0.0535},{"label":"3개월","value":-0.015},{"label":"6개월","value":-0.4962},{"label":"1년","value":-0.4229},{"label":"3년","value":-0.4239},{"label":"5년","value":-0.7451}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":300056835941,"operatingIncome":9507993840,"netIncome":10623082218,"controllingNetIncome":null,"ebitda":13193641068,"fcff":-6473880341,"cfo":16293972983,"capex":23645509092,"totalAssets":218730444250,"totalLiabilities":78385751825,"totalEquity":140344692425,"cash":668942172,"totalDebt":48685955988},{"fiscalYear":2019,"statement":"별도","revenue":270087084081,"operatingIncome":13408394380,"netIncome":10790536027,"controllingNetIncome":null,"ebitda":23323752335,"fcff":25825876928,"cfo":28725960390,"capex":3734866147,"totalAssets":212247462712,"totalLiabilities":61710681421,"totalEquity":150536781291,"cash":2009086511,"totalDebt":28813112767},{"fiscalYear":2020,"statement":"별도","revenue":260706386483,"operatingIncome":4701762156,"netIncome":3313635809,"controllingNetIncome":null,"ebitda":15480512738,"fcff":14736622341,"cfo":17017997085,"capex":2629579140,"totalAssets":207957143530,"totalLiabilities":54064889008,"totalEquity":153892254522,"cash":3242504535,"totalDebt":16967374358},{"fiscalYear":2021,"statement":"별도","revenue":322594394682,"operatingIncome":12217569129,"netIncome":10049916716,"controllingNetIncome":null,"ebitda":20283073707,"fcff":5301176884,"cfo":10048391837,"capex":4893818428,"totalAssets":246069403698,"totalLiabilities":78837067773,"totalEquity":167232335925,"cash":1071588309,"totalDebt":37200706575},{"fiscalYear":2022,"statement":"별도","revenue":302554046399,"operatingIncome":11909475247,"netIncome":12852541546,"controllingNetIncome":null,"ebitda":46263753025,"fcff":12771538843,"cfo":26673101125,"capex":13914582314,"totalAssets":247356883299,"totalLiabilities":80340610405,"totalEquity":167016272894,"cash":4236026771,"totalDebt":2447973172},{"fiscalYear":2023,"statement":"별도","revenue":283462475670,"operatingIncome":11078018260,"netIncome":7925125110,"controllingNetIncome":null,"ebitda":18576022698,"fcff":9047603414,"cfo":14524660404,"capex":5479122346,"totalAssets":221137778791,"totalLiabilities":46600849594,"totalEquity":174536929197,"cash":5322976933,"totalDebt":1860890013},{"fiscalYear":2024,"statement":"별도","revenue":280835222931,"operatingIncome":923321701,"netIncome":-31968504,"controllingNetIncome":null,"ebitda":9085848335,"fcff":-21388700862,"cfo":266150510,"capex":21767111536,"totalAssets":225080501521,"totalLiabilities":49682648480,"totalEquity":175397853041,"cash":5246101190,"totalDebt":8555216249},{"fiscalYear":2025,"statement":"별도","revenue":283702207867,"operatingIncome":881634489,"netIncome":1496990027,"controllingNetIncome":null,"ebitda":8091239206,"fcff":-20570541708,"cfo":13348861378,"capex":34430044259,"totalAssets":261299982645,"totalLiabilities":69003614962,"totalEquity":192296367683,"cash":15062356898,"totalDebt":1287379731}],"quarterly":[{"stockCode":"014160","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":74638139494,"operatingIncome":1573436918,"netIncome":1960462326,"prevYearRevenue":69529621064,"prevYearOperatingIncome":-399520012,"prevYearNetIncome":-1089670268,"source":"11014","updatedAt":"2026-08-26T22:28:44.925Z"},{"stockCode":"014160","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":67433045835,"operatingIncome":-2442718978,"netIncome":-2040672582,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:44.929Z"},{"stockCode":"014160","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":67378522600,"operatingIncome":-2253063589,"netIncome":-2143250369,"prevYearRevenue":70384793697,"prevYearOperatingIncome":-272343248,"prevYearNetIncome":-115985742,"source":"11013","updatedAt":"2026-08-26T22:28:44.411Z"},{"stockCode":"014160","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":79986998742,"operatingIncome":2527444079,"netIncome":1955359266,"prevYearRevenue":71246228841,"prevYearOperatingIncome":2023259797,"prevYearNetIncome":1693186025,"source":"11012","updatedAt":"2026-08-26T22:28:44.664Z"}]}