{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/033920","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":"033920","name":"무학","market":"KOSPI","sector":"알코올음료 제조업","lastPrice":7460,"marketCap":212610000000,"sharesOutstanding":28500000,"asOf":"2026-09-26T15:09:35.349Z"},"valuation":{"fiscalYear":2025,"per":4.23,"perTtm":6.34,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":1.48,"evEbitda":null,"ev":-93487971010,"fcff":-1585705667,"fcffYield":null,"roe":0.0849,"revenueGrowth":{"y1":-0.0541,"y3":-0.02,"y5":0.0063},"operatingIncomeGrowth":{"y1":-0.3935,"y3":-0.1319,"y5":0.3807},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.796Z"},"price":{"high52w":10400,"low52w":7210,"fromHigh":-0.2827,"returns":[{"label":"1개월","value":-0.0521},{"label":"3개월","value":0.0122},{"label":"6개월","value":-0.1561},{"label":"1년","value":-0.0891},{"label":"3년","value":0.3204},{"label":"5년","value":-0.3513}]},"dividends":[{"fiscalYear":2025,"dps":520,"yieldPct":6.03,"payoutPct":27.7},{"fiscalYear":2024,"dps":520,"yieldPct":7.86,"payoutPct":28.44},{"fiscalYear":2023,"dps":230,"yieldPct":4.18,"payoutPct":9.31},{"fiscalYear":2022,"dps":230,"yieldPct":4.53,"payoutPct":-46.14},{"fiscalYear":2021,"dps":230,"yieldPct":2.72,"payoutPct":-37.99},{"fiscalYear":2020,"dps":150,"yieldPct":2.09,"payoutPct":30.78},{"fiscalYear":2018,"dps":350,"yieldPct":2.57,"payoutPct":-48.69},{"fiscalYear":2017,"dps":350,"yieldPct":1.78,"payoutPct":19.15}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":193717858740,"operatingIncome":-10040268846,"netIncome":-20262911317,"controllingNetIncome":-20262911317,"ebitda":18998741581,"fcff":-46699166070,"cfo":-17678723058,"capex":29663850252,"totalAssets":618969273400,"totalLiabilities":112529037630,"totalEquity":506440235770,"cash":19478103772,"totalDebt":42000000000},{"fiscalYear":2019,"statement":"연결","revenue":166377917855,"operatingIncome":-13412289821,"netIncome":23699586348,"controllingNetIncome":23699586348,"ebitda":12643930388,"fcff":-21856359415,"cfo":269724636,"capex":23082528473,"totalAssets":624618561534,"totalLiabilities":109716160236,"totalEquity":514902401298,"cash":62635462250,"totalDebt":43484953252},{"fiscalYear":2020,"statement":"연결","revenue":139351805231,"operatingIncome":2039743203,"netIncome":13249747923,"controllingNetIncome":13249747923,"ebitda":23142613158,"fcff":-23692240700,"cfo":8021527629,"capex":32860658327,"totalAssets":598757759430,"totalLiabilities":74005602463,"totalEquity":524752156967,"cash":27217096755,"totalDebt":13323102579},{"fiscalYear":2021,"statement":"연결","revenue":126928339596,"operatingIncome":-890929326,"netIncome":-16036159365,"controllingNetIncome":-16036159365,"ebitda":19687563310,"fcff":36593928371,"cfo":47624502871,"capex":11735608656,"totalAssets":646644149778,"totalLiabilities":148103724720,"totalEquity":498540425058,"cash":12250042710,"totalDebt":72270461341},{"fiscalYear":2022,"statement":"연결","revenue":152832444811,"operatingIncome":15643137742,"netIncome":-13202293134,"controllingNetIncome":-498,"ebitda":32799207552,"fcff":22332086918,"cfo":28142525184,"capex":8220111529,"totalAssets":605739795014,"totalLiabilities":125178899253,"totalEquity":480560895761,"cash":20805053117,"totalDebt":51205401156},{"fiscalYear":2023,"statement":"연결","revenue":146573700822,"operatingIncome":16162941974,"netIncome":65425861817,"controllingNetIncome":2470,"ebitda":30652955730,"fcff":6292288855,"cfo":14573036992,"capex":10316056436,"totalAssets":639327517358,"totalLiabilities":99689196854,"totalEquity":539638320504,"cash":25624594202,"totalDebt":1142831536},{"fiscalYear":2024,"statement":"연결","revenue":152059251251,"operatingIncome":16875863184,"netIncome":48421929363,"controllingNetIncome":48421929363,"ebitda":32476627928,"fcff":7578664702,"cfo":21592337283,"capex":15694243663,"totalAssets":680447311689,"totalLiabilities":108799456137,"totalEquity":571647855552,"cash":243333765473,"totalDebt":1430078737},{"fiscalYear":2025,"statement":"연결","revenue":143830395069,"operatingIncome":10235140357,"netIncome":50321647540,"controllingNetIncome":50321647540,"ebitda":26352157572,"fcff":-1585705667,"cfo":6281263044,"capex":9675339834,"totalAssets":719917915104,"totalLiabilities":106516664230,"totalEquity":613401250874,"cash":358487742850,"totalDebt":52389771840}],"quarterly":[{"stockCode":"033920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":32827165034,"operatingIncome":915338101,"netIncome":10096194927,"prevYearRevenue":36400551075,"prevYearOperatingIncome":2331235503,"prevYearNetIncome":6331241013,"source":"11014","updatedAt":"2026-08-26T22:23:58.355Z"},{"stockCode":"033920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":34866425571,"operatingIncome":2161404511,"netIncome":9515575170,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:58.359Z"},{"stockCode":"033920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":35689393411,"operatingIncome":658837880,"netIncome":-11624116679,"prevYearRevenue":37390896260,"prevYearOperatingIncome":3000906807,"prevYearNetIncome":11164206095,"source":"11013","updatedAt":"2026-08-26T22:23:57.827Z"},{"stockCode":"033920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":37902358508,"operatingIncome":2410797597,"netIncome":25544836487,"prevYearRevenue":38745908204,"prevYearOperatingIncome":4157490938,"prevYearNetIncome":19545671348,"source":"11012","updatedAt":"2026-08-26T22:23:58.119Z"}]}