{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/097950","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":"097950","name":"CJ제일제당","market":"KOSPI","sector":"기타 식품 제조업","lastPrice":174200,"marketCap":2622439201200,"sharesOutstanding":15054186,"asOf":"2026-09-26T15:09:35.441Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.37,"psr":0.1,"evEbitda":1.21,"ev":3869145587200,"fcff":729926824000,"fcffYield":0.1887,"roe":-0.0767,"revenueGrowth":{"y1":-0.0687,"y3":-0.0313,"y5":0.0243},"operatingIncomeGrowth":{"y1":-0.2057,"y3":-0.0951,"y5":-0.0193},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.110Z"},"price":{"high52w":246500,"low52w":174200,"fromHigh":-0.2933,"returns":[{"label":"1개월","value":-0.0649},{"label":"3개월","value":-0.0186},{"label":"6개월","value":-0.1879},{"label":"1년","value":-0.2443},{"label":"3년","value":-0.4326},{"label":"5년","value":-0.5939}]},"dividends":[{"fiscalYear":2025,"dps":6000,"yieldPct":2.9,"payoutPct":null},{"fiscalYear":2024,"dps":6000,"yieldPct":2.5,"payoutPct":72.7},{"fiscalYear":2023,"dps":5500,"yieldPct":1.7,"payoutPct":22.8},{"fiscalYear":2022,"dps":5500,"yieldPct":1.4,"payoutPct":14.8},{"fiscalYear":2021,"dps":5000,"yieldPct":1.3,"payoutPct":13.1},{"fiscalYear":2020,"dps":4000,"yieldPct":1,"payoutPct":9.4},{"fiscalYear":2019,"dps":3500,"yieldPct":1.4,"payoutPct":36.8},{"fiscalYear":2018,"dps":3500,"yieldPct":1.1,"payoutPct":6.4}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":12924472295000,"operatingIncome":751413820000,"netIncome":253666762000,"controllingNetIncome":189259968000,"ebitda":1167026066000,"fcff":520971992849,"cfo":1154573133000,"capex":737887674000,"totalAssets":13751265058000,"totalLiabilities":8366031773000,"totalEquity":5385233285000,"cash":529780432000,"totalDebt":4597930904000},{"fiscalYear":2016,"statement":"연결","revenue":14563257246000,"operatingIncome":843638184000,"netIncome":353548750000,"controllingNetIncome":275909511000,"ebitda":null,"fcff":13915954683,"cfo":800141934000,"capex":911009165000,"totalAssets":15766238539000,"totalLiabilities":9705761673000,"totalEquity":6060476866000,"cash":644362506000,"totalDebt":5888913532000},{"fiscalYear":2017,"statement":"연결","revenue":16477174023000,"operatingIncome":776575241000,"netIncome":412797743000,"controllingNetIncome":370154579000,"ebitda":956654790000,"fcff":-221202099441,"cfo":1180837049000,"capex":1537745312000,"totalAssets":16868123895000,"totalLiabilities":10724270560000,"totalEquity":6143853335000,"cash":590855644000,"totalDebt":6175372596000},{"fiscalYear":2018,"statement":"연결","revenue":18670059989000,"operatingIncome":832709680000,"netIncome":925388625000,"controllingNetIncome":875157276000,"ebitda":null,"fcff":-1139879162005,"cfo":471425123000,"capex":1774103669000,"totalAssets":19497022884000,"totalLiabilities":12188810794000,"totalEquity":7308212090000,"cash":547574267000,"totalDebt":7887978666000},{"fiscalYear":2019,"statement":"연결","revenue":22352462296000,"operatingIncome":896857873000,"netIncome":191028303000,"controllingNetIncome":152546157000,"ebitda":null,"fcff":704018013000,"cfo":2143095681000,"capex":1683906816000,"totalAssets":26280632351000,"totalLiabilities":16799151931000,"totalEquity":9481480420000,"cash":690951592000,"totalDebt":9746486808000},{"fiscalYear":2020,"statement":"연결","revenue":24245725654000,"operatingIncome":1359551440000,"netIncome":786425538000,"controllingNetIncome":685581662000,"ebitda":2833013014000,"fcff":1114136490558,"cfo":2001752173000,"capex":1072324507000,"totalAssets":25611892185000,"totalLiabilities":15445453188000,"totalEquity":10166438997000,"cash":1212229101000,"totalDebt":9203382881000},{"fiscalYear":2021,"statement":"연결","revenue":26289227767000,"operatingIncome":1524429392000,"netIncome":892393213000,"controllingNetIncome":612890498000,"ebitda":2171171857000,"fcff":415541411123,"cfo":1686409257000,"capex":1447222983000,"totalAssets":26855804277000,"totalLiabilities":16049003859000,"totalEquity":10806800418000,"cash":1096870152000,"totalDebt":9470395356000},{"fiscalYear":2022,"statement":"연결","revenue":30079513121000,"operatingIncome":1664708210000,"netIncome":802674084000,"controllingNetIncome":595929977000,"ebitda":2198688340000,"fcff":272103549059,"cfo":1627293112000,"capex":1566478874000,"totalAssets":30013241845000,"totalLiabilities":18484219204000,"totalEquity":11529022641000,"cash":1797257804000,"totalDebt":11617236602000},{"fiscalYear":2023,"statement":"연결","revenue":29023472909000,"operatingIncome":1291582413000,"netIncome":559462096000,"controllingNetIncome":385927260000,"ebitda":2830100929000,"fcff":1543162606090,"cfo":2444759803000,"capex":1264150199000,"totalAssets":29606279551000,"totalLiabilities":17826337301000,"totalEquity":11779942250000,"cash":1853610633000,"totalDebt":8954007484000},{"fiscalYear":2024,"statement":"연결","revenue":29359081823000,"operatingIncome":1553017638000,"netIncome":361835555000,"controllingNetIncome":148181177000,"ebitda":1976760625000,"fcff":1442878282000,"cfo":2255253477000,"capex":1138315133000,"totalAssets":30149997467000,"totalLiabilities":17907211781000,"totalEquity":12242785686000,"cash":1272398631000,"totalDebt":8886447817000},{"fiscalYear":2025,"statement":"연결","revenue":27342589100000,"operatingIncome":1233604641000,"netIncome":-416955408000,"controllingNetIncome":-571455619874,"ebitda":3198700069000,"fcff":729926824000,"cfo":2481608395000,"capex":1751681571000,"totalAssets":29744790534000,"totalLiabilities":18193587910000,"totalEquity":11551202624000,"cash":1038957402000,"totalDebt":2285663788000}],"quarterly":[{"stockCode":"097950","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7439500106000,"operatingIncome":346503142000,"netIncome":119193056000,"prevYearRevenue":7414278491000,"prevYearOperatingIncome":411948848000,"prevYearNetIncome":208086273000,"source":"11014","updatedAt":"2026-08-26T22:19:41.471Z"},{"stockCode":"097950","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5457442166000,"operatingIncome":204832544000,"netIncome":-798732650000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:41.472Z"},{"stockCode":"097950","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":7111120321000,"operatingIncome":238132400000,"netIncome":119846787000,"prevYearRevenue":6706017832000,"prevYearOperatingIncome":287633892000,"prevYearNetIncome":53469236000,"source":"11013","updatedAt":"2026-08-26T22:19:40.964Z"},{"stockCode":"097950","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":7362113166000,"operatingIncome":257574531000,"netIncome":-3876905000,"prevYearRevenue":6720380761000,"prevYearOperatingIncome":316241176000,"prevYearNetIncome":209114950000,"source":"11012","updatedAt":"2026-08-26T22:19:41.219Z"}]}