{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/065150","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":"065150","name":"대산F&B","market":"KOSDAQ","sector":"음·식료품 및 담배 도매업","lastPrice":1231,"marketCap":19619973440,"sharesOutstanding":15938240,"asOf":"2026-09-26T15:09:35.398Z"},"valuation":{"fiscalYear":2025,"per":2.36,"perTtm":1.99,"ttmPeriod":"25Q3~26Q2","pbr":0.81,"psr":0.18,"evEbitda":5.91,"ev":28395037755,"fcff":6033377936,"fcffYield":0.2125,"roe":0.45,"revenueGrowth":{"y1":0.0776,"y3":-0.0959,"y5":0.0752},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.720Z"},"price":{"high52w":2125,"low52w":1200,"fromHigh":-0.4207,"returns":[{"label":"1개월","value":-0.1522},{"label":"3개월","value":-0.4207},{"label":"6개월","value":-0.4207},{"label":"1년","value":-0.4207},{"label":"3년","value":-0.6989},{"label":"5년","value":-0.9064}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":119809793673,"operatingIncome":-377064680,"netIncome":-20985299005,"controllingNetIncome":-20151574333,"ebitda":17026208825,"fcff":-6055440693,"cfo":-6641563639,"capex":592342222,"totalAssets":65604174813,"totalLiabilities":30928362016,"totalEquity":34675812797,"cash":10176200823,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":109949105617,"operatingIncome":-2460681586,"netIncome":-2797548083,"controllingNetIncome":809372869,"ebitda":null,"fcff":-6628128379,"cfo":-5371753188,"capex":1780859074,"totalAssets":92627714387,"totalLiabilities":57183941500,"totalEquity":35443772887,"cash":5773788162,"totalDebt":20697812594},{"fiscalYear":2020,"statement":"연결","revenue":77135679312,"operatingIncome":-16255101328,"netIncome":-22625444692,"controllingNetIncome":-16337873036,"ebitda":-9700570858,"fcff":-7170085773,"cfo":-7165660849,"capex":661670004,"totalAssets":64894749524,"totalLiabilities":27458831248,"totalEquity":37435918276,"cash":21911774917,"totalDebt":2890667239},{"fiscalYear":2021,"statement":"연결","revenue":104305802113,"operatingIncome":-894487828,"netIncome":10405961248,"controllingNetIncome":13022484603,"ebitda":6946342440,"fcff":-16700618694,"cfo":-6111498440,"capex":10608046315,"totalAssets":68216630997,"totalLiabilities":27884949795,"totalEquity":40331681202,"cash":5642941882,"totalDebt":9311035679},{"fiscalYear":2022,"statement":"연결","revenue":150035748696,"operatingIncome":-5371300392,"netIncome":-5583783431,"controllingNetIncome":-5318464213,"ebitda":-2816863016,"fcff":-21281137799,"cfo":-16039041507,"capex":5745465115,"totalAssets":73967255832,"totalLiabilities":41291511955,"totalEquity":32675743877,"cash":3992009966,"totalDebt":19544392333},{"fiscalYear":2023,"statement":"연결","revenue":128819482459000,"operatingIncome":-634869097000,"netIncome":-8080143052000,"controllingNetIncome":-6693055252000,"ebitda":3919715623000,"fcff":-7195368833560,"cfo":-6568029912000,"capex":3299035012000,"totalAssets":56717158975000,"totalLiabilities":33491838503000,"totalEquity":23225320472000,"cash":840665569000,"totalDebt":18107050665000},{"fiscalYear":2024,"statement":"연결","revenue":102878853186,"operatingIncome":-820612174,"netIncome":-12108460870,"controllingNetIncome":-12108460870,"ebitda":7817841023,"fcff":738673788,"cfo":-356129420,"capex":306872800,"totalAssets":38453173974,"totalLiabilities":27798942174,"totalEquity":10654231800,"cash":138468156,"totalDebt":14272500000},{"fiscalYear":2025,"statement":"연결","revenue":110864610083,"operatingIncome":4554449774,"netIncome":8315318465,"controllingNetIncome":8315318465,"ebitda":4807837329,"fcff":6033377936,"cfo":4878881494,"capex":109556680,"totalAssets":37466437775,"totalLiabilities":13121170169,"totalEquity":24345267606,"cash":1474885685,"totalDebt":10249950000}],"quarterly":[{"stockCode":"065150","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":30504880909,"operatingIncome":1146060141,"netIncome":3548072488,"prevYearRevenue":23019948626,"prevYearOperatingIncome":43683201,"prevYearNetIncome":-892551813,"source":"11014","updatedAt":"2026-08-26T22:34:14.649Z"},{"stockCode":"065150","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":27335017329,"operatingIncome":1225960012,"netIncome":2996437417,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:14.652Z"},{"stockCode":"065150","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25344757556,"operatingIncome":1354697892,"netIncome":1412216395,"prevYearRevenue":24028235852,"prevYearOperatingIncome":480052480,"prevYearNetIncome":-118139878,"source":"11013","updatedAt":"2026-08-26T22:34:14.138Z"},{"stockCode":"065150","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30802516523,"operatingIncome":976711105,"netIncome":1915283026,"prevYearRevenue":28996475993,"prevYearOperatingIncome":1718544153,"prevYearNetIncome":1905115450,"source":"11012","updatedAt":"2026-08-26T22:34:14.394Z"}]}