{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/043650","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":"043650","name":"국순당","market":"KOSDAQ","sector":"알코올음료 제조업","lastPrice":3595,"marketCap":64200602880,"sharesOutstanding":17858304,"asOf":"2026-09-26T15:09:35.371Z"},"valuation":{"fiscalYear":2025,"per":10.28,"perTtm":15.49,"ttmPeriod":"25Q3~26Q2","pbr":0.27,"psr":0.95,"evEbitda":10.79,"ev":20121537360,"fcff":-8145928457,"fcffYield":-0.4048,"roe":0.0266,"revenueGrowth":{"y1":-0.0192,"y3":-0.0329,"y5":0.0498},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.010Z"},"price":{"high52w":4510,"low52w":3225,"fromHigh":-0.2029,"returns":[{"label":"1개월","value":0.0155},{"label":"3개월","value":-0.0782},{"label":"6개월","value":-0.1327},{"label":"1년","value":-0.1745},{"label":"3년","value":-0.3534},{"label":"5년","value":-0.5868}]},"dividends":[{"fiscalYear":2025,"dps":80,"yieldPct":1.92,"payoutPct":null},{"fiscalYear":2024,"dps":70,"yieldPct":1.49,"payoutPct":null},{"fiscalYear":2023,"dps":105,"yieldPct":1.8,"payoutPct":null},{"fiscalYear":2022,"dps":210,"yieldPct":3,"payoutPct":null},{"fiscalYear":2021,"dps":260,"yieldPct":2.9,"payoutPct":19},{"fiscalYear":2020,"dps":160,"yieldPct":2.82,"payoutPct":13},{"fiscalYear":2019,"dps":100,"yieldPct":3.1,"payoutPct":-20},{"fiscalYear":2018,"dps":260,"yieldPct":6.2,"payoutPct":-153}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":61496071504,"operatingIncome":-2994443906,"netIncome":-2977369162,"controllingNetIncome":-2705735781,"ebitda":-145530644,"fcff":-17310896436,"cfo":-5633687614,"capex":11694631173,"totalAssets":238619493474,"totalLiabilities":22939574904,"totalEquity":215679918570,"cash":24841713378,"totalDebt":1630000000},{"fiscalYear":2019,"statement":"연결","revenue":102095769190,"operatingIncome":-5966921255,"netIncome":-8269903429,"controllingNetIncome":-5093416021,"ebitda":-824939295,"fcff":-12682244040,"cfo":-4311503079,"capex":8379632959,"totalAssets":252484287184,"totalLiabilities":47525638445,"totalEquity":204958648739,"cash":36376369593,"totalDebt":13847789269},{"fiscalYear":2020,"statement":"연결","revenue":52947425413,"operatingIncome":4581978812,"netIncome":18661684886,"controllingNetIncome":18700663296,"ebitda":7756122857,"fcff":15002167330,"cfo":15137330909,"capex":135403683,"totalAssets":244882856300,"totalLiabilities":22380480009,"totalEquity":222502376291,"cash":39770930620,"totalDebt":491121932},{"fiscalYear":2021,"statement":"연결","revenue":65221439846,"operatingIncome":8467426184,"netIncome":21549453714,"controllingNetIncome":21545268325,"ebitda":11268288409,"fcff":4811963883,"cfo":5759119225,"capex":952490720,"totalAssets":267165465177,"totalLiabilities":24343365947,"totalEquity":242822099230,"cash":37370291728,"totalDebt":308762527},{"fiscalYear":2022,"statement":"연결","revenue":74619184834,"operatingIncome":9145079697,"netIncome":-4569045131,"controllingNetIncome":-4640936791,"ebitda":11701110585,"fcff":2113761537,"cfo":3803661687,"capex":1694090043,"totalAssets":253846231021,"totalLiabilities":19493670338,"totalEquity":234352560683,"cash":44926544277,"totalDebt":120218839},{"fiscalYear":2023,"statement":"연결","revenue":70483966911,"operatingIncome":4464546772,"netIncome":-3876168794,"controllingNetIncome":-3898017965,"ebitda":7148329688,"fcff":-2441270352,"cfo":1388006946,"capex":3829439815,"totalAssets":244796010519,"totalLiabilities":17707249928,"totalEquity":227088760591,"cash":36082923530,"totalDebt":15937404},{"fiscalYear":2024,"statement":"연결","revenue":68818650537,"operatingIncome":-2278660878,"netIncome":1348643011,"controllingNetIncome":1374661443,"ebitda":197245686,"fcff":-9964849475,"cfo":1177600198,"capex":11142449673,"totalAssets":256323191806,"totalLiabilities":22120337760,"totalEquity":234202854046,"cash":46189383309,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":67498883797,"operatingIncome":-831886128,"netIncome":6249698082,"controllingNetIncome":6244436726,"ebitda":1865400178,"fcff":-8145928457,"cfo":-1354511739,"capex":6791416718,"totalAssets":258361185371,"totalLiabilities":19229282736,"totalEquity":239131902635,"cash":44079065520,"totalDebt":null}],"quarterly":[{"stockCode":"043650","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":18759188789,"operatingIncome":196789230,"netIncome":3237017557,"prevYearRevenue":17612037699,"prevYearOperatingIncome":150929279,"prevYearNetIncome":2277322796,"source":"11014","updatedAt":"2026-08-26T22:29:46.490Z"},{"stockCode":"043650","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14612676927,"operatingIncome":-1190648338,"netIncome":-880366541,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:46.495Z"},{"stockCode":"043650","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17461542624,"operatingIncome":35387351,"netIncome":1052736170,"prevYearRevenue":17204158802,"prevYearOperatingIncome":101289808,"prevYearNetIncome":1476476700,"source":"11013","updatedAt":"2026-08-26T22:29:45.997Z"},{"stockCode":"043650","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14701920377,"operatingIncome":-1426251802,"netIncome":736590791,"prevYearRevenue":16922859279,"prevYearOperatingIncome":60683172,"prevYearNetIncome":2416570366,"source":"11012","updatedAt":"2026-08-26T22:29:46.234Z"}]}