{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/027710","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":"027710","name":"팜스토리","market":"KOSDAQ","sector":"동물용 사료 및 조제식품 제조업","lastPrice":1123,"marketCap":125120841800,"sharesOutstanding":111416600,"asOf":"2026-09-26T15:09:35.339Z"},"valuation":{"fiscalYear":2025,"per":4.16,"perTtm":6.49,"ttmPeriod":"25Q3~26Q2","pbr":0.44,"psr":0.09,"evEbitda":12.32,"ev":519486796996,"fcff":79201478448,"fcffYield":0.1525,"roe":0.1116,"revenueGrowth":{"y1":0.0013,"y3":0.0068,"y5":0.0856},"operatingIncomeGrowth":{"y1":-0.1425,"y3":0.0359,"y5":0.0967},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.160Z"},"price":{"high52w":1518,"low52w":940,"fromHigh":-0.2602,"returns":[{"label":"1개월","value":0.0495},{"label":"3개월","value":0.1947},{"label":"6개월","value":-0.1408},{"label":"1년","value":-0.0344},{"label":"3년","value":-0.3247},{"label":"5년","value":-0.4357}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":8.5,"payoutPct":36.73},{"fiscalYear":2024,"dps":25,"yieldPct":2.14,"payoutPct":71.1},{"fiscalYear":2023,"dps":25,"yieldPct":1.6,"payoutPct":27.61},{"fiscalYear":2022,"dps":25,"yieldPct":1.4,"payoutPct":null},{"fiscalYear":2021,"dps":25,"yieldPct":1.06,"payoutPct":56.06},{"fiscalYear":2020,"dps":50,"yieldPct":4.37,"payoutPct":20.37},{"fiscalYear":2019,"dps":25,"yieldPct":2.3,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":921642376417,"operatingIncome":19219531820,"netIncome":-8964393084,"controllingNetIncome":-5951881205,"ebitda":27304558293,"fcff":-81009004376,"cfo":-67577638368,"capex":18284460989,"totalAssets":658430459076,"totalLiabilities":488865003202,"totalEquity":169565455874,"cash":20088519087,"totalDebt":383173583223},{"fiscalYear":2019,"statement":"연결","revenue":970847161690,"operatingIncome":14771955732,"netIncome":-13759043214,"controllingNetIncome":-5128874022,"ebitda":20363675624,"fcff":28776117434,"cfo":28116673053,"capex":11893496395,"totalAssets":641303795830,"totalLiabilities":472440485623,"totalEquity":168863310207,"cash":36074496819,"totalDebt":354943507581},{"fiscalYear":2020,"statement":"연결","revenue":965387032860,"operatingIncome":22046546013,"netIncome":27162749594,"controllingNetIncome":27138789673,"ebitda":59581258368,"fcff":-2284234153,"cfo":9955095508,"capex":19974339730,"totalAssets":654951687457,"totalLiabilities":451792669470,"totalEquity":203159017987,"cash":23904794875,"totalDebt":344866234927},{"fiscalYear":2021,"statement":"연결","revenue":1033917621051,"operatingIncome":25114462686,"netIncome":4931599495,"controllingNetIncome":5103795301,"ebitda":null,"fcff":-63339703317,"cfo":-58601765947,"capex":11008472763,"totalAssets":841183780853,"totalLiabilities":585622424223,"totalEquity":255561356630,"cash":45466189775,"totalDebt":453469557417},{"fiscalYear":2022,"statement":"연결","revenue":1426450944874,"operatingIncome":31455456699,"netIncome":-7550762243,"controllingNetIncome":-4762662403,"ebitda":48029796890,"fcff":-84169757291,"cfo":-79641532072,"capex":12743294340,"totalAssets":975956161598,"totalLiabilities":726567989077,"totalEquity":249388172521,"cash":104577762008,"totalDebt":553142838892},{"fiscalYear":2023,"statement":"연결","revenue":1500248272338,"operatingIncome":26245499824,"netIncome":9773128133,"controllingNetIncome":10014256705,"ebitda":37986833751,"fcff":-851182846,"cfo":-13870745087,"capex":6638867866,"totalAssets":937753148977,"totalLiabilities":682697963677,"totalEquity":255055185300,"cash":44674104712,"totalDebt":482172666992},{"fiscalYear":2024,"statement":"연결","revenue":1453900541921,"operatingIncome":40778899216,"netIncome":5162956521,"controllingNetIncome":3888717755,"ebitda":null,"fcff":37289170798,"cfo":28278698165,"capex":11557448332,"totalAssets":998003334900,"totalLiabilities":689416315215,"totalEquity":308587019685,"cash":57883728700,"totalDebt":562367754205},{"fiscalYear":2025,"statement":"연결","revenue":1455851080750,"operatingIncome":34969057306,"netIncome":30668871519,"controllingNetIncome":30108748614,"ebitda":42152671508,"fcff":79201478448,"cfo":77390736399,"capex":23096843940,"totalAssets":969038633846,"totalLiabilities":630876892446,"totalEquity":338161741400,"cash":55281467163,"totalDebt":449647422359}],"quarterly":[{"stockCode":"027710","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":361353846266,"operatingIncome":19329986518,"netIncome":12485027190,"prevYearRevenue":345857966764,"prevYearOperatingIncome":7354620483,"prevYearNetIncome":12939211138,"source":"11014","updatedAt":"2026-08-26T22:26:34.872Z"},{"stockCode":"027710","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":366602308244,"operatingIncome":-3934914559,"netIncome":-4473979920,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:34.878Z"},{"stockCode":"027710","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":347114021241,"operatingIncome":8691267559,"netIncome":-2060211274,"prevYearRevenue":356387157417,"prevYearOperatingIncome":3684233091,"prevYearNetIncome":4059091948,"source":"11013","updatedAt":"2026-08-26T22:26:34.354Z"},{"stockCode":"027710","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":362985033940,"operatingIncome":17636031173,"netIncome":13336520861,"prevYearRevenue":371507768823,"prevYearOperatingIncome":15889752256,"prevYearNetIncome":18598732301,"source":"11012","updatedAt":"2026-08-26T22:26:34.612Z"}]}