{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/019680","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":"019680","name":"대교","market":"KOSPI","sector":"초등 교육기관","lastPrice":1637,"marketCap":65862812450,"sharesOutstanding":40233850,"asOf":"2026-09-26T15:09:35.327Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.23,"psr":0.1,"evEbitda":5.2,"ev":116958721162,"fcff":22576964712,"fcffYield":0.193,"roe":-0.1233,"revenueGrowth":{"y1":-0.0203,"y3":-0.0164,"y5":0.0072},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.119Z"},"price":{"high52w":3991.62,"low52w":1585.404,"fromHigh":-0.5899,"returns":[{"label":"1개월","value":-0.1265},{"label":"3개월","value":0.0325},{"label":"6개월","value":-0.4667},{"label":"1년","value":-0.587},{"label":"3년","value":-0.6398},{"label":"5년","value":-0.8089}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":3.1,"payoutPct":null},{"fiscalYear":2024,"dps":0,"yieldPct":null,"payoutPct":95.8},{"fiscalYear":2023,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2022,"dps":30,"yieldPct":1.1,"payoutPct":null},{"fiscalYear":2021,"dps":80,"yieldPct":2.1,"payoutPct":null},{"fiscalYear":2020,"dps":100,"yieldPct":2.7,"payoutPct":null},{"fiscalYear":2019,"dps":170,"yieldPct":2.8,"payoutPct":87.8},{"fiscalYear":2018,"dps":210,"yieldPct":3.2,"payoutPct":98.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":763142133236,"operatingIncome":25606557515,"netIncome":19224517192,"controllingNetIncome":18849339314,"ebitda":36707336285,"fcff":23209112906,"cfo":64180905992,"capex":41689864091,"totalAssets":830328382202,"totalLiabilities":213502468382,"totalEquity":616825913820,"cash":58507873463,"totalDebt":29913771601},{"fiscalYear":2019,"statement":"연결","revenue":761938685823,"operatingIncome":29395530613,"netIncome":17155259928,"controllingNetIncome":16875252488,"ebitda":44906400462,"fcff":56549171243,"cfo":75143252984,"capex":21266457651,"totalAssets":919873574796,"totalLiabilities":306647026396,"totalEquity":613226548400,"cash":64028732954,"totalDebt":125747396735},{"fiscalYear":2020,"statement":"연결","revenue":627005589815,"operatingIncome":-28026933362,"netIncome":-18181601393,"controllingNetIncome":-17563751822,"ebitda":28372972539,"fcff":2763321125,"cfo":30656266887,"capex":30323189144,"totalAssets":845161976169,"totalLiabilities":286275447053,"totalEquity":558886529116,"cash":45417122807,"totalDebt":97421942362},{"fiscalYear":2021,"statement":"연결","revenue":638394752559,"operatingIncome":-28312392021,"netIncome":-42448478000,"controllingNetIncome":-43634321834,"ebitda":6117345554,"fcff":31328829559,"cfo":46095303118,"capex":16613000233,"totalAssets":813566532780,"totalLiabilities":297164686139,"totalEquity":516401846641,"cash":51199968615,"totalDebt":93198189572},{"fiscalYear":2022,"statement":"연결","revenue":683076343749,"operatingIncome":-49959384890,"netIncome":-136174498275,"controllingNetIncome":-134080246605,"ebitda":-4056531887,"fcff":23062937769,"cfo":45268838770,"capex":24742294023,"totalAssets":666723788672,"totalLiabilities":262333648796,"totalEquity":404390139876,"cash":29681413152,"totalDebt":98202423552},{"fiscalYear":2023,"statement":"연결","revenue":659740743270,"operatingIncome":-27779172712,"netIncome":-96293719398,"controllingNetIncome":-93843251577,"ebitda":36453662816,"fcff":-13595424071,"cfo":12022916570,"capex":30645590880,"totalAssets":604526705400,"totalLiabilities":296001589250,"totalEquity":308525116150,"cash":43371033740,"totalDebt":140416423134},{"fiscalYear":2024,"statement":"연결","revenue":663501743801,"operatingIncome":-1562689521,"netIncome":4036525923,"controllingNetIncome":649020242,"ebitda":6128038998,"fcff":-7098038811,"cfo":6558127597,"capex":20979666142,"totalAssets":605264594892,"totalLiabilities":292016253038,"totalEquity":313248341854,"cash":60805635018,"totalDebt":133745581857},{"fiscalYear":2025,"statement":"연결","revenue":650004579114,"operatingIncome":-3399512029,"netIncome":-37197347787,"controllingNetIncome":-36423183651,"ebitda":22496954898,"fcff":22576964712,"cfo":38362686193,"capex":24022037457,"totalAssets":587072064742,"totalLiabilities":305113071335,"totalEquity":281958993407,"cash":46045810222,"totalDebt":97141718934}],"quarterly":[{"stockCode":"019680","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":160643612482,"operatingIncome":-30757477,"netIncome":-616691146,"prevYearRevenue":168864705998,"prevYearOperatingIncome":8190026249,"prevYearNetIncome":4666074462,"source":"11014","updatedAt":"2026-08-26T22:28:24.699Z"},{"stockCode":"019680","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":161176183716,"operatingIncome":-4331207965,"netIncome":-33994114723,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:24.701Z"},{"stockCode":"019680","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":157687083639,"operatingIncome":-3570355791,"netIncome":-3957587425,"prevYearRevenue":165652906776,"prevYearOperatingIncome":917798424,"prevYearNetIncome":200132960,"source":"11013","updatedAt":"2026-08-26T22:28:24.172Z"},{"stockCode":"019680","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":158618635463,"operatingIncome":-3721661379,"netIncome":-1192365114,"prevYearRevenue":162531876140,"prevYearOperatingIncome":44654989,"prevYearNetIncome":-2786674878,"source":"11012","updatedAt":"2026-08-26T22:28:24.455Z"}]}