{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/035810","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":"035810","name":"이지홀딩스","market":"KOSDAQ","sector":"동물용 사료 및 조제식품 제조업","lastPrice":4585,"marketCap":295806708225,"sharesOutstanding":64516185,"asOf":"2026-09-26T15:09:35.354Z"},"valuation":{"fiscalYear":2025,"per":11.05,"perTtm":4.56,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.09,"evEbitda":3.75,"ev":953173837078,"fcff":153703386708,"fcffYield":0.1613,"roe":0.039,"revenueGrowth":{"y1":0.0316,"y3":0.0403,"y5":0.1607},"operatingIncomeGrowth":{"y1":0.2265,"y3":0.1484,"y5":0.2636},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.369Z"},"price":{"high52w":8530,"low52w":3710,"fromHigh":-0.4625,"returns":[{"label":"1개월","value":0.0189},{"label":"3개월","value":0.152},{"label":"6개월","value":-0.1842},{"label":"1년","value":0.2098},{"label":"3년","value":0.6919},{"label":"5년","value":-0.0097}]},"dividends":[{"fiscalYear":2025,"dps":1361,"yieldPct":23.79,"payoutPct":328.09},{"fiscalYear":2024,"dps":250,"yieldPct":8.4,"payoutPct":94.8},{"fiscalYear":2023,"dps":120,"yieldPct":3.78,"payoutPct":29.48},{"fiscalYear":2022,"dps":75,"yieldPct":2.49,"payoutPct":18.15},{"fiscalYear":2021,"dps":50,"yieldPct":1.26,"payoutPct":35.37},{"fiscalYear":2020,"dps":50,"yieldPct":1.24,"payoutPct":3.02},{"fiscalYear":2019,"dps":50,"yieldPct":1.03,"payoutPct":112.03},{"fiscalYear":2018,"dps":75,"yieldPct":1.21,"payoutPct":12.17}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1509390785359,"operatingIncome":92964288364,"netIncome":41687392123,"controllingNetIncome":31713682390,"ebitda":115953315329,"fcff":-56569160142,"cfo":10529564264,"capex":88877332227,"totalAssets":1703702492398,"totalLiabilities":1042006362883,"totalEquity":661696129515,"cash":104548371151,"totalDebt":729242442619},{"fiscalYear":2019,"statement":"연결","revenue":1614867961830,"operatingIncome":41625729892,"netIncome":-13028828717,"controllingNetIncome":5787700425,"ebitda":75399345885,"fcff":73471049818,"cfo":107831158575,"capex":56829094465,"totalAssets":1782657219899,"totalLiabilities":1052416333836,"totalEquity":730240886063,"cash":149091342051,"totalDebt":687043329182},{"fiscalYear":2020,"statement":"연결","revenue":1608342544027,"operatingIncome":46976218234,"netIncome":84524594930,"controllingNetIncome":92113378065,"ebitda":158630822811,"fcff":-27211594622,"cfo":9381819937,"capex":60112518851,"totalAssets":1799077124024,"totalLiabilities":1038911559268,"totalEquity":760165564756,"cash":160260331196,"totalDebt":706401720228},{"fiscalYear":2021,"statement":"연결","revenue":1984045508989,"operatingIncome":100417145072,"netIncome":9207549180,"controllingNetIncome":22537721351,"ebitda":null,"fcff":-11665323160,"cfo":20885195500,"capex":50916605171,"totalAssets":2313396923362,"totalLiabilities":1383165969553,"totalEquity":930230953809,"cash":237979655495,"totalDebt":885707059888},{"fiscalYear":2022,"statement":"연결","revenue":3010255248617,"operatingIncome":99922519563,"netIncome":26917170536,"controllingNetIncome":11383096080,"ebitda":168698541746,"fcff":-118621703083,"cfo":-48461666053,"capex":92347430726,"totalAssets":2656291440321,"totalLiabilities":1638407921136,"totalEquity":1017883519185,"cash":311257050198,"totalDebt":1106708281016},{"fiscalYear":2023,"statement":"연결","revenue":3119160305224,"operatingIncome":103781080293,"netIncome":54489016848,"controllingNetIncome":26515470165,"ebitda":144865596856,"fcff":56011230531,"cfo":61331694605,"capex":54406875408,"totalAssets":2528222762362,"totalLiabilities":1499241307051,"totalEquity":1028981455311,"cash":210579794510,"totalDebt":947649397662},{"fiscalYear":2024,"statement":"연결","revenue":3284975746816,"operatingIncome":123396227384,"netIncome":35095679171,"controllingNetIncome":17013404883,"ebitda":null,"fcff":87372700307,"cfo":164856333547,"capex":77483633240,"totalAssets":2855885536721,"totalLiabilities":1649339630230,"totalEquity":1206545906491,"cash":258434259477,"totalDebt":1097476839967},{"fiscalYear":2025,"statement":"연결","revenue":3388904350275,"operatingIncome":151350122116,"netIncome":69251242722,"controllingNetIncome":26762892568,"ebitda":254511715222,"fcff":153703386708,"cfo":236402774128,"capex":82699387420,"totalAssets":2896618126429,"totalLiabilities":1661178782322,"totalEquity":1235439344107,"cash":392216422986,"totalDebt":1049583551839}],"quarterly":[{"stockCode":"035810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":839978883933,"operatingIncome":64318734080,"netIncome":48203073655,"prevYearRevenue":804348515677,"prevYearOperatingIncome":34504405290,"prevYearNetIncome":31058578734,"source":"11014","updatedAt":"2026-08-26T22:23:05.935Z"},{"stockCode":"035810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":875064121557,"operatingIncome":14959797913,"netIncome":-32549229342,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:05.937Z"},{"stockCode":"035810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":860947822078,"operatingIncome":34165607904,"netIncome":10269778276,"prevYearRevenue":845696915525,"prevYearOperatingIncome":17407667971,"prevYearNetIncome":7749298600,"source":"11013","updatedAt":"2026-08-26T22:23:05.417Z"},{"stockCode":"035810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":913907757736,"operatingIncome":56653386621,"netIncome":38965737422,"prevYearRevenue":828164429260,"prevYearOperatingIncome":54663922152,"prevYearNetIncome":45848099809,"source":"11012","updatedAt":"2026-08-26T22:23:05.691Z"}]}