{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032960","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":"032960","name":"동일기연","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":2190,"marketCap":38528615250,"sharesOutstanding":17592975,"asOf":"2026-09-26T15:09:35.346Z"},"valuation":{"fiscalYear":2025,"per":5.94,"perTtm":3.65,"ttmPeriod":"25Q3~26Q2","pbr":0.6,"psr":1.79,"evEbitda":41.34,"ev":36178364327,"fcff":1530532347,"fcffYield":0.0423,"roe":0.0999,"revenueGrowth":{"y1":-0.1062,"y3":-0.0689,"y5":-0.0312},"operatingIncomeGrowth":{"y1":-1.323,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.113Z"},"price":{"high52w":3509.986,"low52w":1877,"fromHigh":-0.3761,"returns":[{"label":"1개월","value":0.0735},{"label":"3개월","value":-0.0023},{"label":"6개월","value":-0.3324},{"label":"1년","value":-0.1286},{"label":"3년","value":-0.0721},{"label":"5년","value":-0.2726}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":3.17,"payoutPct":25.55},{"fiscalYear":2024,"dps":42,"yieldPct":0.4,"payoutPct":1.88},{"fiscalYear":2023,"dps":35,"yieldPct":0.28,"payoutPct":1.88},{"fiscalYear":2022,"dps":35,"yieldPct":0.27,"payoutPct":1.88},{"fiscalYear":2021,"dps":40,"yieldPct":0.27,"payoutPct":1.88},{"fiscalYear":2020,"dps":45,"yieldPct":0.37,"payoutPct":161.75},{"fiscalYear":2019,"dps":40,"yieldPct":0.32,"payoutPct":5.92},{"fiscalYear":2018,"dps":40,"yieldPct":0.31,"payoutPct":-17.18}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":26930368327,"operatingIncome":-1363334002,"netIncome":-783480365,"controllingNetIncome":-235764409,"ebitda":-119089733,"fcff":310688241,"cfo":459162336,"capex":148892944,"totalAssets":61115452003,"totalLiabilities":5044011259,"totalEquity":56071440744,"cash":7159159079,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":28951584922,"operatingIncome":919141492,"netIncome":2078973600,"controllingNetIncome":2838052943,"ebitda":1932039038,"fcff":4658476094,"cfo":4681321261,"capex":46710771,"totalAssets":58374141796,"totalLiabilities":6071452179,"totalEquity":52302689617,"cash":2049698048,"totalDebt":1601878613},{"fiscalYear":2020,"statement":"연결","revenue":25251570363,"operatingIncome":190940799,"netIncome":89006670,"controllingNetIncome":802970886,"ebitda":1403628525,"fcff":4640152954,"cfo":5246502666,"capex":631266434,"totalAssets":57696804680,"totalLiabilities":5279351198,"totalEquity":52417453482,"cash":13198683190,"totalDebt":1576154440},{"fiscalYear":2021,"statement":"연결","revenue":26109333285,"operatingIncome":75149058,"netIncome":7766279615,"controllingNetIncome":7902280771,"ebitda":1059429115,"fcff":2348151541,"cfo":2821986687,"capex":504409398,"totalAssets":66265155540,"totalLiabilities":4946458604,"totalEquity":61318696936,"cash":6030700482,"totalDebt":43248225},{"fiscalYear":2022,"statement":"연결","revenue":26699392928,"operatingIncome":1101722833,"netIncome":1046846747,"controllingNetIncome":1116416188,"ebitda":1983006575,"fcff":3454928581,"cfo":3655909339,"capex":231325647,"totalAssets":66427509101,"totalLiabilities":4267791095,"totalEquity":62159718006,"cash":2022125272,"totalDebt":891857485},{"fiscalYear":2023,"statement":"연결","revenue":25234856762,"operatingIncome":422580762,"netIncome":2184904681,"controllingNetIncome":2228687704,"ebitda":1280219300,"fcff":6205129004,"cfo":6310538191,"capex":105409187,"totalAssets":67979697406,"totalLiabilities":3778647167,"totalEquity":64201050239,"cash":10423316872,"totalDebt":655841705},{"fiscalYear":2024,"statement":"연결","revenue":24110354370,"operatingIncome":191505571,"netIncome":775074054,"controllingNetIncome":776253586,"ebitda":1091152048,"fcff":4207276524,"cfo":4491444424,"capex":284167900,"totalAssets":69371193791,"totalLiabilities":3817701443,"totalEquity":65553492348,"cash":5507995193,"totalDebt":693839309},{"fiscalYear":2025,"statement":"연결","revenue":21551039836,"operatingIncome":-61855477,"netIncome":6539782517,"controllingNetIncome":6482384822,"ebitda":875143176,"fcff":1530532347,"cfo":3780235199,"capex":2249702852,"totalAssets":68619261553,"totalLiabilities":4268053582,"totalEquity":64351207971,"cash":3034789621,"totalDebt":684538698}],"quarterly":[{"stockCode":"032960","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":5357363648,"operatingIncome":301275781,"netIncome":1427065598,"prevYearRevenue":5211740999,"prevYearOperatingIncome":-303786729,"prevYearNetIncome":-1144140452,"source":"11014","updatedAt":"2026-08-26T22:32:22.204Z"},{"stockCode":"032960","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5236421337,"operatingIncome":-155028151,"netIncome":2716886241,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:22.207Z"},{"stockCode":"032960","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6145014636,"operatingIncome":589420055,"netIncome":3521918657,"prevYearRevenue":6097337596,"prevYearOperatingIncome":54607229,"prevYearNetIncome":552950237,"source":"11013","updatedAt":"2026-08-26T22:32:21.657Z"},{"stockCode":"032960","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6376396703,"operatingIncome":-94792056,"netIncome":2878410605,"prevYearRevenue":4859917255,"prevYearOperatingIncome":-262710336,"prevYearNetIncome":1842880441,"source":"11012","updatedAt":"2026-08-26T22:32:21.951Z"}]}