{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/017650","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":"017650","name":"대림제지","market":"KOSDAQ","sector":"기타 종이 및 판지 제품 제조업","lastPrice":10800,"marketCap":94878000000,"sharesOutstanding":8785000,"asOf":"2026-09-26T15:09:35.322Z"},"valuation":{"fiscalYear":2025,"per":14.83,"perTtm":15.69,"ttmPeriod":"25Q3~26Q2","pbr":0.34,"psr":0.56,"evEbitda":4.42,"ev":81804534449,"fcff":10546579825,"fcffYield":0.1289,"roe":0.023,"revenueGrowth":{"y1":0.0155,"y3":-0.0341,"y5":0.0557},"operatingIncomeGrowth":{"y1":-0.4631,"y3":-0.4345,"y5":-0.2028},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.138Z"},"price":{"high52w":10870,"low52w":7140,"fromHigh":-0.0064,"returns":[{"label":"1개월","value":0.0028},{"label":"3개월","value":0.2544},{"label":"6개월","value":0.2176},{"label":"1년","value":0.4835},{"label":"3년","value":0.2996},{"label":"5년","value":-0.0568}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":1.22,"payoutPct":13.73},{"fiscalYear":2024,"dps":100,"yieldPct":1.49,"payoutPct":6.3},{"fiscalYear":2023,"dps":100,"yieldPct":1.24,"payoutPct":4.45},{"fiscalYear":2022,"dps":100,"yieldPct":1.11,"payoutPct":3.6},{"fiscalYear":2021,"dps":100,"yieldPct":0.9,"payoutPct":null},{"fiscalYear":2020,"dps":75,"yieldPct":0.79,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":146502271963,"operatingIncome":13359354220,"netIncome":12874056128,"controllingNetIncome":12874056128,"ebitda":25310016230,"fcff":-7320889470,"cfo":18869789523,"capex":27141685792,"totalAssets":258751455758,"totalLiabilities":106519853753,"totalEquity":152231602005,"cash":9967855978,"totalDebt":71342787931},{"fiscalYear":2019,"statement":"별도","revenue":105900334999,"operatingIncome":5938945216,"netIncome":2511384359,"controllingNetIncome":null,"ebitda":45973411917,"fcff":12343534179,"cfo":16565003741,"capex":5019380013,"totalAssets":229356108641,"totalLiabilities":75921063857,"totalEquity":153435044784,"cash":12852404696,"totalDebt":49472147746},{"fiscalYear":2020,"statement":"별도","revenue":128736850031,"operatingIncome":16396531018,"netIncome":13080910071,"controllingNetIncome":null,"ebitda":24760109068,"fcff":27364270675,"cfo":28773606655,"capex":1633270175,"totalAssets":242237199151,"totalLiabilities":57100132384,"totalEquity":185137066767,"cash":9261739276,"totalDebt":19319497489},{"fiscalYear":2021,"statement":"별도","revenue":181256328710,"operatingIncome":26119679266,"netIncome":21523802124,"controllingNetIncome":null,"ebitda":34327458359,"fcff":17029790371,"cfo":24840488664,"capex":7953875858,"totalAssets":263784808708,"totalLiabilities":56287448241,"totalEquity":207497360467,"cash":22989873315,"totalDebt":15434884073},{"fiscalYear":2022,"statement":"연결","revenue":187353234547,"operatingIncome":29197579672,"netIncome":24416419932,"controllingNetIncome":24416419932,"ebitda":null,"fcff":28655173700,"cfo":31408702743,"capex":2753529043,"totalAssets":297462081268,"totalLiabilities":50524376010,"totalEquity":246937705258,"cash":20645306162,"totalDebt":7600533770},{"fiscalYear":2023,"statement":"연결","revenue":164383300566,"operatingIncome":21826803766,"netIncome":18797086089,"controllingNetIncome":18797086089,"ebitda":29378276111,"fcff":20695597842,"cfo":29501236154,"capex":8906068814,"totalAssets":312771409400,"totalLiabilities":49794959811,"totalEquity":262976449589,"cash":17476721538,"totalDebt":5818521857},{"fiscalYear":2024,"statement":"연결","revenue":166263916267,"operatingIncome":9834883741,"netIncome":13227141032,"controllingNetIncome":13227141032,"ebitda":20710654023,"fcff":-2443925948,"cfo":16949379369,"capex":19463870145,"totalAssets":317364317281,"totalLiabilities":43257538778,"totalEquity":274106778503,"cash":11569833131,"totalDebt":3065099190},{"fiscalYear":2025,"statement":"연결","revenue":168837382045,"operatingIncome":5280796436,"netIncome":6397679040,"controllingNetIncome":6397679040,"ebitda":18528232034,"fcff":10546579825,"cfo":23179380929,"capex":12657312202,"totalAssets":328274455479,"totalLiabilities":45386818390,"totalEquity":282887637089,"cash":13504075044,"totalDebt":430609493}],"quarterly":[{"stockCode":"017650","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":43170171254,"operatingIncome":909053386,"netIncome":1340258321,"prevYearRevenue":42614066338,"prevYearOperatingIncome":787921458,"prevYearNetIncome":1264435699,"source":"11014","updatedAt":"2026-08-26T22:27:38.015Z"},{"stockCode":"017650","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":43065784062,"operatingIncome":-3529043461,"netIncome":-2242247815,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:38.016Z"},{"stockCode":"017650","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":41867180095,"operatingIncome":563252398,"netIncome":865942571,"prevYearRevenue":41963711847,"prevYearOperatingIncome":3812075603,"prevYearNetIncome":3475329051,"source":"11013","updatedAt":"2026-08-26T22:27:37.496Z"},{"stockCode":"017650","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":47589284807,"operatingIncome":6235889400,"netIncome":6083221002,"prevYearRevenue":40637714882,"prevYearOperatingIncome":4088710908,"prevYearNetIncome":3824339483,"source":"11012","updatedAt":"2026-08-26T22:27:37.784Z"}]}