{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/078600","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":"078600","name":"대주전자재료","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":86900,"marketCap":1364689592200,"sharesOutstanding":15704138,"asOf":"2026-09-26T15:09:35.415Z"},"valuation":{"fiscalYear":2025,"per":66.05,"perTtm":129.2,"ttmPeriod":"25Q3~26Q2","pbr":5.38,"psr":5.36,"evEbitda":44.94,"ev":1610452518903,"fcff":-4742837498,"fcffYield":-0.0029,"roe":0.086,"revenueGrowth":{"y1":0.1609,"y3":0.1351,"y5":0.105},"operatingIncomeGrowth":{"y1":-0.2953,"y3":0.2,"y5":0.1805},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.343Z"},"price":{"high52w":182800,"low52w":59100,"fromHigh":-0.5246,"returns":[{"label":"1개월","value":-0.0605},{"label":"3개월","value":-0.0114},{"label":"6개월","value":-0.3326},{"label":"1년","value":0.3009},{"label":"3년","value":0.0382},{"label":"5년","value":-0.1522}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.15,"payoutPct":6.7},{"fiscalYear":2024,"dps":100,"yieldPct":0.13,"payoutPct":4.1},{"fiscalYear":2022,"dps":100,"yieldPct":0.14,"payoutPct":147.8},{"fiscalYear":2021,"dps":100,"yieldPct":0.1,"payoutPct":6.5},{"fiscalYear":2020,"dps":50,"yieldPct":0.11,"payoutPct":15},{"fiscalYear":2018,"dps":0,"yieldPct":null,"payoutPct":3.95}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":57523292056,"operatingIncome":-2323080080,"netIncome":-4878627380,"controllingNetIncome":-4802753214,"ebitda":null,"fcff":null,"cfo":-1090733362,"capex":null,"totalAssets":134905044854,"totalLiabilities":81873720511,"totalEquity":53031324343,"cash":9903916207,"totalDebt":72461971782},{"fiscalYear":2016,"statement":"연결","revenue":67911463916,"operatingIncome":4035092705,"netIncome":705712006,"controllingNetIncome":706297501,"ebitda":null,"fcff":null,"cfo":4120711719,"capex":null,"totalAssets":141234468637,"totalLiabilities":82763178179,"totalEquity":58471290458,"cash":10945110545,"totalDebt":69938835588},{"fiscalYear":2017,"statement":"연결","revenue":93390771002,"operatingIncome":2977463619,"netIncome":-7917178678,"controllingNetIncome":-8010896543,"ebitda":15821558784,"fcff":-2588936613,"cfo":934095849,"capex":6728296789,"totalAssets":133860274911,"totalLiabilities":79398696853,"totalEquity":54461578058,"cash":6812883512,"totalDebt":64287768144},{"fiscalYear":2018,"statement":"연결","revenue":102935678142,"operatingIncome":3740663723,"netIncome":471117138,"controllingNetIncome":394437775,"ebitda":null,"fcff":-7896836186,"cfo":2593611487,"capex":12705094076,"totalAssets":173395377410,"totalLiabilities":89812840256,"totalEquity":83582537154,"cash":15143262419,"totalDebt":66273874797},{"fiscalYear":2019,"statement":"연결","revenue":116384306423,"operatingIncome":2663205563,"netIncome":-700955198,"controllingNetIncome":-904138581,"ebitda":6801225453,"fcff":-20517444382,"cfo":-6475448368,"capex":15931897768,"totalAssets":191226386788,"totalLiabilities":109060209500,"totalEquity":82166177288,"cash":11420713307,"totalDebt":82800108377},{"fiscalYear":2020,"statement":"연결","revenue":154543468825,"operatingIncome":9021433663,"netIncome":5251008932,"controllingNetIncome":5079667426,"ebitda":14137578172,"fcff":545783762,"cfo":10103631570,"capex":11966403949,"totalAssets":206009387091,"totalLiabilities":118766378477,"totalEquity":87243008614,"cash":18819723334,"totalDebt":91403271141},{"fiscalYear":2021,"statement":"연결","revenue":198707699319,"operatingIncome":17596082568,"netIncome":22969305215,"controllingNetIncome":22873184578,"ebitda":null,"fcff":-15768233349,"cfo":7542102891,"capex":25316961597,"totalAssets":298387221700,"totalLiabilities":166476198434,"totalEquity":131911023266,"cash":34262742362,"totalDebt":137136507396},{"fiscalYear":2022,"statement":"연결","revenue":174098407326,"operatingIncome":11970916445,"netIncome":797710887,"controllingNetIncome":998572400,"ebitda":21442005529,"fcff":-9102396528,"cfo":21656892928,"capex":32323616054,"totalAssets":327888921205,"totalLiabilities":207199235333,"totalEquity":120689685872,"cash":66805291570,"totalDebt":184439769055},{"fiscalYear":2023,"statement":"연결","revenue":184988881822,"operatingIncome":6208941102,"netIncome":628120911,"controllingNetIncome":695072594,"ebitda":9942610210,"fcff":-95189362646,"cfo":4808495155,"capex":105159966280,"totalAssets":413411034481,"totalLiabilities":256530037596,"totalEquity":156880996885,"cash":41429132971,"totalDebt":229265222388},{"fiscalYear":2024,"statement":"연결","revenue":219316249770,"operatingIncome":29353571296,"netIncome":36394010154,"controllingNetIncome":36871517501,"ebitda":null,"fcff":-70360139956,"cfo":23879378778,"capex":100895432162,"totalAssets":622950058762,"totalLiabilities":392710922285,"totalEquity":230239136477,"cash":82058402880,"totalDebt":307322927822},{"fiscalYear":2025,"statement":"연결","revenue":254613180231,"operatingIncome":20686125141,"netIncome":20899443380,"controllingNetIncome":20660576491,"ebitda":35832181685,"fcff":-4742837498,"cfo":10948730100,"capex":23785457594,"totalAssets":660395440186,"totalLiabilities":402325043788,"totalEquity":258070396398,"cash":87095348554,"totalDebt":332858275257}],"quarterly":[{"stockCode":"078600","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":63582823964,"operatingIncome":5988217078,"netIncome":6543500543,"prevYearRevenue":55767864877,"prevYearOperatingIncome":8141035876,"prevYearNetIncome":4152024787,"source":"11014","updatedAt":"2026-08-26T22:20:23.159Z"},{"stockCode":"078600","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":73577501908,"operatingIncome":4570691559,"netIncome":3283205506,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:23.161Z"},{"stockCode":"078600","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":90914250683,"operatingIncome":9223750516,"netIncome":-3522803478,"prevYearRevenue":54032929237,"prevYearOperatingIncome":4778643750,"prevYearNetIncome":6743207823,"source":"11013","updatedAt":"2026-08-26T22:20:22.634Z"},{"stockCode":"078600","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":100581579532,"operatingIncome":6783880796,"netIncome":4258311878,"prevYearRevenue":63419925122,"prevYearOperatingIncome":5348572754,"prevYearNetIncome":4329529508,"source":"11012","updatedAt":"2026-08-26T22:20:22.872Z"}]}