{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/036480","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":"036480","name":"대성미생물","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":6110,"marketCap":23218000000,"sharesOutstanding":3800000,"asOf":"2026-09-26T15:09:35.356Z"},"valuation":{"fiscalYear":2025,"per":38.81,"perTtm":null,"ttmPeriod":null,"pbr":0.66,"psr":0.89,"evEbitda":6.66,"ev":19772283464,"fcff":1052019796,"fcffYield":0.0532,"roe":0.017,"revenueGrowth":{"y1":0.0918,"y3":0.0063,"y5":0.0094},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":-0.2009},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.027Z"},"price":{"high52w":9880,"low52w":5590,"fromHigh":-0.3816,"returns":[{"label":"1개월","value":-0.0113},{"label":"3개월","value":0.093},{"label":"6개월","value":-0.2895},{"label":"1년","value":-0.2003},{"label":"3년","value":-0.4148},{"label":"5년","value":-0.6406}]},"dividends":[{"fiscalYear":2025,"dps":75,"yieldPct":1.02,"payoutPct":47.64},{"fiscalYear":2024,"dps":75,"yieldPct":0.82,"payoutPct":-16.1},{"fiscalYear":2023,"dps":75,"yieldPct":0.67,"payoutPct":-41.93},{"fiscalYear":2022,"dps":75,"yieldPct":0.71,"payoutPct":16.73},{"fiscalYear":2021,"dps":75,"yieldPct":0.53,"payoutPct":32.91},{"fiscalYear":2020,"dps":85,"yieldPct":0.54,"payoutPct":21.27},{"fiscalYear":2019,"dps":85,"yieldPct":0.53,"payoutPct":13.07},{"fiscalYear":2018,"dps":85,"yieldPct":0.48,"payoutPct":10.19}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":25097137621,"operatingIncome":3409454960,"netIncome":3170130267,"controllingNetIncome":null,"ebitda":4353115693,"fcff":2640223119,"cfo":3136456276,"capex":496233157,"totalAssets":38098477474,"totalLiabilities":5089192033,"totalEquity":33009285441,"cash":4942628427,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":25133939937,"operatingIncome":3380389354,"netIncome":2471116608,"controllingNetIncome":null,"ebitda":4307204469,"fcff":-8452798259,"cfo":2315464262,"capex":10768262521,"totalAssets":51027757523,"totalLiabilities":16312358494,"totalEquity":34715399029,"cash":8251944945,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":24800990358,"operatingIncome":2192326433,"netIncome":1518642515,"controllingNetIncome":null,"ebitda":4231478100,"fcff":-11207829229,"cfo":3236338773,"capex":14444168002,"totalAssets":62262934876,"totalLiabilities":25951597142,"totalEquity":36311337734,"cash":5211781270,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":23997251522,"operatingIncome":337105723,"netIncome":865916516,"controllingNetIncome":null,"ebitda":2696304244,"fcff":-765515469,"cfo":2203277185,"capex":2968792654,"totalAssets":62620090205,"totalLiabilities":25616477092,"totalEquity":37003613113,"cash":4395194789,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":25500064652,"operatingIncome":-327522927,"netIncome":1703189874,"controllingNetIncome":null,"ebitda":-18059427,"fcff":-1102052658,"cfo":1155407519,"capex":2257460177,"totalAssets":65109305232,"totalLiabilities":26271895162,"totalEquity":38837410070,"cash":3851757228,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":25562323134,"operatingIncome":-689011929,"netIncome":-679675516,"controllingNetIncome":null,"ebitda":1892515508,"fcff":-2493897443,"cfo":-1233810022,"capex":1260087421,"totalAssets":64290285196,"totalLiabilities":26941660234,"totalEquity":37348624962,"cash":4362434728,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":23803929086,"operatingIncome":-1551719611,"netIncome":-1769362731,"controllingNetIncome":null,"ebitda":-103989603,"fcff":1307200099,"cfo":2103065305,"capex":795865206,"totalAssets":58379168019,"totalLiabilities":23229800645,"totalEquity":35149367374,"cash":3630478029,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":25988810012,"operatingIncome":714269442,"netIncome":598188050,"controllingNetIncome":null,"ebitda":2968444642,"fcff":1052019796,"cfo":1410113460,"capex":358093664,"totalAssets":57979205426,"totalLiabilities":22557742754,"totalEquity":35421462672,"cash":3445716536,"totalDebt":null}],"quarterly":[{"stockCode":"036480","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":7184708549,"operatingIncome":590741970,"netIncome":752637265,"prevYearRevenue":5817362609,"prevYearOperatingIncome":-940742073,"prevYearNetIncome":-1327768428,"source":"11014","updatedAt":"2026-08-26T22:34:18.096Z"},{"stockCode":"036480","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":6916181754,"operatingIncome":-269688839,"netIncome":243187713,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:18.100Z"},{"stockCode":"036480","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":5082349811,"operatingIncome":-515792306,"netIncome":null,"prevYearRevenue":5201639678,"prevYearOperatingIncome":-334431815,"prevYearNetIncome":null,"source":"11013","updatedAt":"2026-08-26T22:34:17.560Z"},{"stockCode":"036480","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":6012615259,"operatingIncome":-472211443,"netIncome":null,"prevYearRevenue":6686280031,"prevYearOperatingIncome":727648126,"prevYearNetIncome":null,"source":"11012","updatedAt":"2026-08-26T22:34:17.841Z"}]}