{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/016790","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":"016790","name":"현대사료","market":"KOSDAQ","sector":"동물용 사료 및 조제식품 제조업","lastPrice":994,"marketCap":187340898626,"sharesOutstanding":188471729,"asOf":"2026-09-26T15:09:35.321Z"},"valuation":{"fiscalYear":2025,"per":42.73,"perTtm":94.57,"ttmPeriod":"25Q3~26Q2","pbr":2.45,"psr":1.66,"evEbitda":null,"ev":191846143097,"fcff":7298505839,"fcffYield":0.038,"roe":0.053,"revenueGrowth":{"y1":-0.1202,"y3":-0.1058,"y5":0.0101},"operatingIncomeGrowth":{"y1":0.8792,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.313Z"},"price":{"high52w":994,"low52w":994,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":-0.837},{"label":"5년","value":-0.276}]},"dividends":[{"fiscalYear":2021,"dps":100,"yieldPct":0.6,"payoutPct":-84.8},{"fiscalYear":2020,"dps":100,"yieldPct":0.7,"payoutPct":480.93},{"fiscalYear":2019,"dps":100,"yieldPct":20,"payoutPct":18.96},{"fiscalYear":2018,"dps":100,"yieldPct":20,"payoutPct":-111.82},{"fiscalYear":2017,"dps":300,"yieldPct":60,"payoutPct":24.51}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":104831272691,"operatingIncome":1281685007,"netIncome":-549836218,"controllingNetIncome":null,"ebitda":1861216006,"fcff":-16400650072,"cfo":-15829397601,"capex":1043201817,"totalAssets":94051474387,"totalLiabilities":37225485490,"totalEquity":56825988897,"cash":2949711092,"totalDebt":25070538766},{"fiscalYear":2019,"statement":"별도","revenue":118172501966,"operatingIncome":6132968653,"netIncome":3244666622,"controllingNetIncome":null,"ebitda":6422936986,"fcff":-5226317298,"cfo":-5478087650,"capex":601149070,"totalAssets":97377192381,"totalLiabilities":37921585462,"totalEquity":59455606919,"cash":1835904643,"totalDebt":26749682531},{"fiscalYear":2020,"statement":"별도","revenue":107476952397,"operatingIncome":-478491152,"netIncome":127888536,"controllingNetIncome":null,"ebitda":332282721,"fcff":12786500738,"cfo":13208683312,"capex":897060670,"totalAssets":98205425179,"totalLiabilities":39236978324,"totalEquity":58968446855,"cash":6074251651,"totalDebt":25544735031},{"fiscalYear":2021,"statement":"별도","revenue":110306014605,"operatingIncome":1249658669,"netIncome":-725293232,"controllingNetIncome":null,"ebitda":null,"fcff":4644163506,"cfo":5274809541,"capex":630646035,"totalAssets":93774078078,"totalLiabilities":36145973055,"totalEquity":57628105023,"cash":5394176345,"totalDebt":24259854839},{"fiscalYear":2022,"statement":"연결","revenue":158095623136,"operatingIncome":-2154877028,"netIncome":-282751126119,"controllingNetIncome":null,"ebitda":null,"fcff":-4324899097,"cfo":-2540814319,"capex":1784084778,"totalAssets":271271848824,"totalLiabilities":228900391386,"totalEquity":42371457438,"cash":6747207903,"totalDebt":62420194936},{"fiscalYear":2023,"statement":"연결","revenue":160600796744,"operatingIncome":-9612022305,"netIncome":-217652242667,"controllingNetIncome":null,"ebitda":125553803983,"fcff":-8362575053,"cfo":-7908995453,"capex":453579600,"totalAssets":108355384775,"totalLiabilities":180581086598,"totalEquity":-72225701823,"cash":12084264626,"totalDebt":69740251364},{"fiscalYear":2024,"statement":"별도","revenue":128461963646,"operatingIncome":2656039214,"netIncome":28440597779,"controllingNetIncome":null,"ebitda":3716474702,"fcff":279766474,"cfo":860476714,"capex":580710240,"totalAssets":116984016551,"totalLiabilities":28052894996,"totalEquity":88931121555,"cash":9563457924,"totalDebt":14340664551},{"fiscalYear":2025,"statement":"연결","revenue":113027093258,"operatingIncome":4991149450,"netIncome":4384187336,"controllingNetIncome":null,"ebitda":null,"fcff":7298505839,"cfo":8558304937,"capex":1259799098,"totalAssets":95757594556,"totalLiabilities":19208675692,"totalEquity":76548918864,"cash":6492334332,"totalDebt":10997578803}],"quarterly":[{"stockCode":"016790","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":27017793807,"operatingIncome":460985704,"netIncome":162869736,"prevYearRevenue":30452542280,"prevYearOperatingIncome":51897203,"prevYearNetIncome":1322248520,"source":"11014","updatedAt":"2026-08-26T22:24:46.590Z"},{"stockCode":"016790","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":31122505825,"operatingIncome":1704797788,"netIncome":1362941185,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:46.593Z"},{"stockCode":"016790","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":30068622485,"operatingIncome":369786982,"netIncome":1074835798,"prevYearRevenue":27829206876,"prevYearOperatingIncome":3079198187,"prevYearNetIncome":2844168346,"source":"11013","updatedAt":"2026-08-26T22:24:46.070Z"},{"stockCode":"016790","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":29524987019,"operatingIncome":296015763,"netIncome":-619654856,"prevYearRevenue":27057586750,"prevYearOperatingIncome":-253832229,"prevYearNetIncome":14208069,"source":"11012","updatedAt":"2026-08-26T22:24:46.350Z"}]}