{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/048910","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":"048910","name":"대원미디어","market":"KOSDAQ","sector":"기타 전문 도매업","lastPrice":6660,"marketCap":83775780360,"sharesOutstanding":12578946,"asOf":"2026-09-26T15:09:35.377Z"},"valuation":{"fiscalYear":2025,"per":15.26,"perTtm":8.45,"ttmPeriod":"25Q3~26Q2","pbr":0.82,"psr":0.24,"evEbitda":5.59,"ev":122506765597,"fcff":-7848003457,"fcffYield":-0.0641,"roe":0.0551,"revenueGrowth":{"y1":0.3374,"y3":0.0415,"y5":0.0519},"operatingIncomeGrowth":{"y1":5.1568,"y3":-0.1132,"y5":0.066},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.968Z"},"price":{"high52w":9150,"low52w":4165,"fromHigh":-0.2721,"returns":[{"label":"1개월","value":0.1705},{"label":"3개월","value":0.5895},{"label":"6개월","value":-0.1214},{"label":"1년","value":-0.238},{"label":"3년","value":-0.4249},{"label":"5년","value":-0.8247}]},"dividends":[{"fiscalYear":2023,"dps":100,"yieldPct":0.8,"payoutPct":18.2},{"fiscalYear":2022,"dps":100,"yieldPct":0.7,"payoutPct":21.5},{"fiscalYear":2018,"dps":100,"yieldPct":0.99,"payoutPct":49.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":163374644900,"operatingIncome":6412992156,"netIncome":4153603488,"controllingNetIncome":2081247408,"ebitda":null,"fcff":-3438824009,"cfo":1787690500,"capex":5256698397,"totalAssets":125572797617,"totalLiabilities":24027374437,"totalEquity":101545423180,"cash":14971374694,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":191545738073,"operatingIncome":3664066464,"netIncome":3181392223,"controllingNetIncome":1100097824,"ebitda":null,"fcff":1450113956,"cfo":2297722015,"capex":1224833131,"totalAssets":136139044845,"totalLiabilities":34941404675,"totalEquity":101197640170,"cash":10364990949,"totalDebt":12030208353},{"fiscalYear":2020,"statement":"연결","revenue":266227466155,"operatingIncome":7227983716,"netIncome":6501208590,"controllingNetIncome":4097396996,"ebitda":12086482878,"fcff":6271197544,"cfo":13690059901,"capex":7631587499,"totalAssets":144690222781,"totalLiabilities":35459747467,"totalEquity":109230475314,"cash":11695877977,"totalDebt":10468704441},{"fiscalYear":2021,"statement":"연결","revenue":299832921140,"operatingIncome":12252412072,"netIncome":8537085445,"controllingNetIncome":5675456383,"ebitda":24162594730,"fcff":966045987,"cfo":8456549652,"capex":7819652951,"totalAssets":164127568446,"totalLiabilities":45425559341,"totalEquity":118702009105,"cash":9859396058,"totalDebt":13325357932},{"fiscalYear":2022,"statement":"연결","revenue":303453855521,"operatingIncome":14269892845,"netIncome":7218346343,"controllingNetIncome":5608679410,"ebitda":22036091632,"fcff":509869455,"cfo":13120098523,"capex":13644402835,"totalAssets":192326155023,"totalLiabilities":65408323772,"totalEquity":126917831251,"cash":14650668743,"totalDebt":20166988220},{"fiscalYear":2023,"statement":"연결","revenue":316061909775,"operatingIncome":13806865689,"netIncome":8893323684,"controllingNetIncome":6214288574,"ebitda":22137625382,"fcff":20395492553,"cfo":31716918532,"capex":12277739786,"totalAssets":212944544325,"totalLiabilities":78688200819,"totalEquity":134256343506,"cash":21365496924,"totalDebt":23748769184},{"fiscalYear":2024,"statement":"연결","revenue":256364073040,"operatingIncome":1616163472,"netIncome":-1557986248,"controllingNetIncome":-1566942590,"ebitda":16547797473,"fcff":1369571941,"cfo":15175411845,"capex":14804133839,"totalAssets":206013118638,"totalLiabilities":75792952468,"totalEquity":130220166170,"cash":15110461083,"totalDebt":23290739534},{"fiscalYear":2025,"statement":"연결","revenue":342849675064,"operatingIncome":9950399426,"netIncome":5433501522,"controllingNetIncome":5490668689,"ebitda":21912876273,"fcff":-7848003457,"cfo":7337179405,"capex":16381544395,"totalAssets":231998926962,"totalLiabilities":97269394332,"totalEquity":134729532630,"cash":15913291625,"totalDebt":54644276862}],"quarterly":[{"stockCode":"048910","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":92943576588,"operatingIncome":3688594412,"netIncome":2121033233,"prevYearRevenue":59969173181,"prevYearOperatingIncome":-1578122597,"prevYearNetIncome":-2616816326,"source":"11014","updatedAt":"2026-08-26T22:29:13.974Z"},{"stockCode":"048910","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":103879465605,"operatingIncome":4876102553,"netIncome":2792939597,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:13.981Z"},{"stockCode":"048910","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":102529879187,"operatingIncome":1948891776,"netIncome":1272007514,"prevYearRevenue":58693980499,"prevYearOperatingIncome":1199587445,"prevYearNetIncome":90188977,"source":"11013","updatedAt":"2026-08-26T22:29:13.449Z"},{"stockCode":"048910","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":124485053377,"operatingIncome":6994467325,"netIncome":3723756315,"prevYearRevenue":87332652372,"prevYearOperatingIncome":186115016,"prevYearNetIncome":429339715,"source":"11012","updatedAt":"2026-08-26T22:29:13.732Z"}]}