{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/024890","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":"024890","name":"대원화성","market":"KOSPI","sector":"플라스틱제품 제조업","lastPrice":1707,"marketCap":14082459810,"sharesOutstanding":8249830,"asOf":"2026-09-26T15:09:35.334Z"},"valuation":{"fiscalYear":2025,"per":4.02,"perTtm":3.61,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.11,"evEbitda":null,"ev":13057664902,"fcff":5428512025,"fcffYield":0.4157,"roe":0.0811,"revenueGrowth":{"y1":0.0038,"y3":-0.0486,"y5":0.0305},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":0.2012},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.200Z"},"price":{"high52w":4147.55,"low52w":1665,"fromHigh":-0.5884,"returns":[{"label":"1개월","value":-0.0262},{"label":"3개월","value":-0.3619},{"label":"6개월","value":-0.5171},{"label":"1년","value":-0.5567},{"label":"3년","value":-0.8195},{"label":"5년","value":-0.8922}]},"dividends":[{"fiscalYear":2020,"dps":10,"yieldPct":2,"payoutPct":null},{"fiscalYear":2019,"dps":411,"yieldPct":null,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":114627061961,"operatingIncome":3612483830,"netIncome":1082608683,"controllingNetIncome":1083430940,"ebitda":6322357866,"fcff":4148019912,"cfo":6869126833,"capex":3411522188,"totalAssets":124822514071,"totalLiabilities":51560543251,"totalEquity":73261970820,"cash":13834079505,"totalDebt":31024152842},{"fiscalYear":2019,"statement":"연결","revenue":133052794307,"operatingIncome":8267609050,"netIncome":5860058409,"controllingNetIncome":5866788127,"ebitda":12002249828,"fcff":7369987297,"cfo":10582146678,"capex":4261314206,"totalAssets":130497955372,"totalLiabilities":51069775611,"totalEquity":79428179761,"cash":17638189155,"totalDebt":29743537366},{"fiscalYear":2020,"statement":"연결","revenue":108787316816,"operatingIncome":348221278,"netIncome":-2183149795,"controllingNetIncome":-2174657640,"ebitda":3644293125,"fcff":-4656614640,"cfo":-3769958041,"capex":1608403660,"totalAssets":129796348783,"totalLiabilities":53771259215,"totalEquity":76025089568,"cash":12190987686,"totalDebt":34684637611},{"fiscalYear":2021,"statement":"연결","revenue":113339078287,"operatingIncome":-8431253759,"netIncome":-7003647550,"controllingNetIncome":-7005538442,"ebitda":-7332903342,"fcff":-7457903267,"cfo":-7359460547,"capex":931312260,"totalAssets":135832581638,"totalLiabilities":64820560068,"totalEquity":71012021570,"cash":13334394838,"totalDebt":44790331586},{"fiscalYear":2022,"statement":"연결","revenue":146805183509,"operatingIncome":-7401035956,"netIncome":-9621844517,"controllingNetIncome":-9632364334,"ebitda":-5754864034,"fcff":-6427886807,"cfo":-6789277494,"capex":1156301472,"totalAssets":130913447074,"totalLiabilities":68456840367,"totalEquity":62456606707,"cash":10961284456,"totalDebt":48807720946},{"fiscalYear":2023,"statement":"연결","revenue":122178457757,"operatingIncome":-6436352452,"netIncome":-9744851548,"controllingNetIncome":-9745133278,"ebitda":-4722598407,"fcff":-2913513032,"cfo":-298236488,"capex":5288594037,"totalAssets":138374975185,"totalLiabilities":85537345301,"totalEquity":52837629884,"cash":13437409408,"totalDebt":13361115333},{"fiscalYear":2024,"statement":"연결","revenue":125949848451,"operatingIncome":-6113989337,"netIncome":-12113213586,"controllingNetIncome":-12127036673,"ebitda":-1736709494,"fcff":-13190099662,"cfo":-13692271827,"capex":2529757070,"totalAssets":152521491003,"totalLiabilities":110607498538,"totalEquity":41913992465,"cash":5336266383,"totalDebt":6064561499},{"fiscalYear":2025,"statement":"연결","revenue":126424447644,"operatingIncome":870720813,"netIncome":3517818494,"controllingNetIncome":3503591882,"ebitda":null,"fcff":5428512025,"cfo":3539096805,"capex":1131145498,"totalAssets":148382103257,"totalLiabilities":103806398467,"totalEquity":44575704790,"cash":5683127494,"totalDebt":4658332586}],"quarterly":[{"stockCode":"024890","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":31079135124,"operatingIncome":846038032,"netIncome":-2130264404,"prevYearRevenue":34114275321,"prevYearOperatingIncome":386912497,"prevYearNetIncome":-1026983084,"source":"11014","updatedAt":"2026-08-26T22:35:24.911Z"},{"stockCode":"024890","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":31166600624,"operatingIncome":-762361089,"netIncome":6663621650,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:24.914Z"},{"stockCode":"024890","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":34985331007,"operatingIncome":492878037,"netIncome":-308309744,"prevYearRevenue":35323870728,"prevYearOperatingIncome":399954332,"prevYearNetIncome":-745204406,"source":"11013","updatedAt":"2026-08-26T22:35:24.386Z"},{"stockCode":"024890","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":34648049291,"operatingIncome":-370368468,"netIncome":-329196958,"prevYearRevenue":28854841168,"prevYearOperatingIncome":387089538,"prevYearNetIncome":-270334346,"source":"11012","updatedAt":"2026-08-26T22:35:24.628Z"}]}