{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/081000","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":"081000","name":"일진다이아","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":9160,"marketCap":130099251000,"sharesOutstanding":14202975,"asOf":"2026-09-26T15:09:35.419Z"},"valuation":{"fiscalYear":2025,"per":18.96,"perTtm":9.11,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.8,"evEbitda":16.83,"ev":104860403318,"fcff":-8771892962,"fcffYield":-0.0837,"roe":0.0166,"revenueGrowth":{"y1":0.0341,"y3":-0.0456,"y5":-0.0075},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.139Z"},"price":{"high52w":16570,"low52w":7750,"fromHigh":-0.4472,"returns":[{"label":"1개월","value":-0.0317},{"label":"3개월","value":0.0517},{"label":"6개월","value":-0.3159},{"label":"1년","value":-0.2062},{"label":"3년","value":-0.3466},{"label":"5년","value":-0.787}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":2.4,"payoutPct":74.1},{"fiscalYear":2024,"dps":300,"yieldPct":2.59,"payoutPct":31.2},{"fiscalYear":2023,"dps":300,"yieldPct":2.05,"payoutPct":40.3},{"fiscalYear":2022,"dps":300,"yieldPct":1.81,"payoutPct":110},{"fiscalYear":2021,"dps":400,"yieldPct":1.3,"payoutPct":52.5},{"fiscalYear":2020,"dps":300,"yieldPct":0.63,"payoutPct":58.6},{"fiscalYear":2019,"dps":300,"yieldPct":1.14,"payoutPct":37.56},{"fiscalYear":2018,"dps":250,"yieldPct":0.98,"payoutPct":36.68}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":133959367594,"operatingIncome":15178329033,"netIncome":7683631248,"controllingNetIncome":7647563989,"ebitda":21111833218,"fcff":12897758662,"cfo":14361527865,"capex":2011087222,"totalAssets":159895729538,"totalLiabilities":56641640740,"totalEquity":103254088798,"cash":18883284986,"totalDebt":22272530000},{"fiscalYear":2019,"statement":"연결","revenue":161062349881,"operatingIncome":13218652144,"netIncome":12768968128,"controllingNetIncome":11340562293,"ebitda":19121783240,"fcff":37897595214,"cfo":40311047554,"capex":2836662237,"totalAssets":249110385049,"totalLiabilities":64486375949,"totalEquity":184624009100,"cash":100617458477,"totalDebt":5251934199},{"fiscalYear":2020,"statement":"연결","revenue":168656785984,"operatingIncome":9095834776,"netIncome":7255841309,"controllingNetIncome":5210465725,"ebitda":17036124436,"fcff":-2867496202,"cfo":8840947051,"capex":11759859163,"totalAssets":247688526423,"totalLiabilities":59150952031,"totalEquity":188537574392,"cash":29329858950,"totalDebt":8367928931},{"fiscalYear":2021,"statement":"연결","revenue":187663975968,"operatingIncome":9095705126,"netIncome":10803090521,"controllingNetIncome":8479627468,"ebitda":18962468200,"fcff":470123855,"cfo":14476746723,"capex":14247816346,"totalAssets":641762242168,"totalLiabilities":106685386546,"totalEquity":535076855622,"cash":131755741762,"totalDebt":18591090373},{"fiscalYear":2022,"statement":"연결","revenue":186836814030,"operatingIncome":3272205622,"netIncome":-3857396672,"controllingNetIncome":-6706128295,"ebitda":15089095153,"fcff":8376688151,"cfo":11540926362,"capex":3616326925,"totalAssets":599305651807,"totalLiabilities":71340431456,"totalEquity":527965220351,"cash":38851768474,"totalDebt":18104150470},{"fiscalYear":2023,"statement":"연결","revenue":154457870494,"operatingIncome":-4369731314,"netIncome":10565000347,"controllingNetIncome":9994924380,"ebitda":112967845,"fcff":16430848215,"cfo":17582402613,"capex":1650139571,"totalAssets":594029354613,"totalLiabilities":62179846965,"totalEquity":531849507648,"cash":64853995804,"totalDebt":9081557951},{"fiscalYear":2024,"statement":"연결","revenue":157050555577,"operatingIncome":-4644208842,"netIncome":13631877784,"controllingNetIncome":12897155285,"ebitda":null,"fcff":23497929597,"cfo":24806045099,"capex":1744644374,"totalAssets":607347064513,"totalLiabilities":66147688980,"totalEquity":541199375533,"cash":41254963234,"totalDebt":5197933987},{"fiscalYear":2025,"statement":"연결","revenue":162400019578,"operatingIncome":-6785199972,"netIncome":5794653046,"controllingNetIncome":6861076430,"ebitda":6229244622,"fcff":-8771892962,"cfo":-267700742,"capex":8851299891,"totalAssets":611980241027,"totalLiabilities":72598792131,"totalEquity":539381448896,"cash":26968408990,"totalDebt":1729561308}],"quarterly":[{"stockCode":"081000","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":48582632145,"operatingIncome":-3617354257,"netIncome":385290312,"prevYearRevenue":41047553677,"prevYearOperatingIncome":-1469693142,"prevYearNetIncome":1022310505,"source":"11014","updatedAt":"2026-08-26T22:26:02.612Z"},{"stockCode":"081000","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":45766935467,"operatingIncome":1029168057,"netIncome":1624592430,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:02.615Z"},{"stockCode":"081000","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":47760992647,"operatingIncome":435306948,"netIncome":4040359107,"prevYearRevenue":30056278068,"prevYearOperatingIncome":-2248234865,"prevYearNetIncome":1204613601,"source":"11013","updatedAt":"2026-08-26T22:26:02.108Z"},{"stockCode":"081000","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":55098104957,"operatingIncome":5732399973,"netIncome":8236200157,"prevYearRevenue":37861753576,"prevYearOperatingIncome":-1951248160,"prevYearNetIncome":2580156703,"source":"11012","updatedAt":"2026-08-26T22:26:02.364Z"}]}