{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/101530","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":"101530","name":"해태제과식품","market":"KOSPI","sector":"기타 식품 제조업","lastPrice":5530,"marketCap":161016025660,"sharesOutstanding":29116822,"asOf":"2026-09-26T15:09:35.445Z"},"valuation":{"fiscalYear":2025,"per":6.91,"perTtm":7.35,"ttmPeriod":"25Q3~26Q2","pbr":0.52,"psr":0.25,"evEbitda":5.44,"ev":358402256036,"fcff":27422885386,"fcffYield":0.0765,"roe":0.0777,"revenueGrowth":{"y1":0.0194,"y3":0.0281,"y5":0.0261},"operatingIncomeGrowth":{"y1":-0.1374,"y3":0.2224,"y5":0.0455},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.912Z"},"price":{"high52w":7310,"low52w":5420,"fromHigh":-0.2435,"returns":[{"label":"1개월","value":-0.009},{"label":"3개월","value":0.011},{"label":"6개월","value":-0.1305},{"label":"1년","value":-0.1647},{"label":"3년","value":0.0241},{"label":"5년","value":-0.3751}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":3.6,"payoutPct":28.5},{"fiscalYear":2024,"dps":250,"yieldPct":4,"payoutPct":20.9},{"fiscalYear":2023,"dps":200,"yieldPct":3.7,"payoutPct":24.5},{"fiscalYear":2022,"dps":200,"yieldPct":3,"payoutPct":null},{"fiscalYear":2021,"dps":200,"yieldPct":2.5,"payoutPct":null},{"fiscalYear":2020,"dps":200,"yieldPct":2.4,"payoutPct":19.3},{"fiscalYear":2019,"dps":150,"yieldPct":2.1,"payoutPct":-14.6},{"fiscalYear":2018,"dps":150,"yieldPct":1.6,"payoutPct":81.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":728392340805,"operatingIncome":26132111832,"netIncome":4878025690,"controllingNetIncome":4871107982,"ebitda":54675263426,"fcff":11121247885,"cfo":50713272324,"capex":46186498981,"totalAssets":785957425859,"totalLiabilities":507083862859,"totalEquity":278873563000,"cash":13256296328,"totalDebt":297688021573},{"fiscalYear":2019,"statement":"연결","revenue":703038636959,"operatingIncome":23164391075,"netIncome":-27160714480,"controllingNetIncome":-27189736467,"ebitda":53563047301,"fcff":36706861457,"cfo":67182696003,"capex":38491746874,"totalAssets":755701087251,"totalLiabilities":512734563496,"totalEquity":242966523755,"cash":13352959353,"totalDebt":289790965688},{"fiscalYear":2020,"statement":"연결","revenue":563935121095,"operatingIncome":33888094701,"netIncome":27516351576,"controllingNetIncome":13212577116,"ebitda":62151483359,"fcff":14987141058,"cfo":38446683069,"capex":29247180434,"totalAssets":621172370379,"totalLiabilities":357456830445,"totalEquity":263715539934,"cash":12151033331,"totalDebt":200471854197},{"fiscalYear":2021,"statement":"연결","revenue":567703451336,"operatingIncome":26022114822,"netIncome":-307380904,"controllingNetIncome":-390334025,"ebitda":48230782125,"fcff":6510627608,"cfo":60889392730,"capex":58504089297,"totalAssets":654856443051,"totalLiabilities":395102131054,"totalEquity":259754311997,"cash":11951240785,"totalDebt":199685563548},{"fiscalYear":2022,"statement":"연결","revenue":590266473598,"operatingIncome":23170927168,"netIncome":-2248226202,"controllingNetIncome":-2325725446,"ebitda":47383687030,"fcff":-32817715130,"cfo":18783336167,"capex":57072309906,"totalAssets":691254955147,"totalLiabilities":437389311669,"totalEquity":253865643478,"cash":9672921758,"totalDebt":244287529027},{"fiscalYear":2023,"statement":"연결","revenue":624865973087,"operatingIncome":45723953375,"netIncome":21703503021,"controllingNetIncome":21629924442,"ebitda":71027100914,"fcff":44131467400,"cfo":58325437519,"capex":23582052383,"totalAssets":684971450555,"totalLiabilities":416672704885,"totalEquity":268298745670,"cash":11245259264,"totalDebt":232052785134},{"fiscalYear":2024,"statement":"연결","revenue":629196328510,"operatingIncome":49071903987,"netIncome":31839983214,"controllingNetIncome":31744056566,"ebitda":72221243414,"fcff":57252900990,"cfo":80350094266,"capex":32222286694,"totalAssets":699833207144,"totalLiabilities":408271226941,"totalEquity":291561980203,"cash":16281219014,"totalDebt":209946217928},{"fiscalYear":2025,"statement":"연결","revenue":641386567732,"operatingIncome":42328087980,"netIncome":23396241441,"controllingNetIncome":23294334160,"ebitda":65848142502,"fcff":27422885386,"cfo":53023934927,"capex":33247149821,"totalAssets":710500327091,"totalLiabilities":400912329968,"totalEquity":309587997123,"cash":12628522045,"totalDebt":210014752421}],"quarterly":[{"stockCode":"101530","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":160396461861,"operatingIncome":8300342322,"netIncome":4359502303,"prevYearRevenue":154856505353,"prevYearOperatingIncome":11937929350,"prevYearNetIncome":6855861463,"source":"11014","updatedAt":"2026-08-26T22:25:14.654Z"},{"stockCode":"101530","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":158298314589,"operatingIncome":10263836280,"netIncome":6300217168,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:14.658Z"},{"stockCode":"101530","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":157727230807,"operatingIncome":10683260076,"netIncome":6733335053,"prevYearRevenue":158966349639,"prevYearOperatingIncome":13465838291,"prevYearNetIncome":7547669792,"source":"11013","updatedAt":"2026-08-26T22:25:14.135Z"},{"stockCode":"101530","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":160091672558,"operatingIncome":9290178031,"netIncome":4502125675,"prevYearRevenue":163725441643,"prevYearOperatingIncome":10298071087,"prevYearNetIncome":5188852178,"source":"11012","updatedAt":"2026-08-26T22:25:14.390Z"}]}