{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/111380","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":"111380","name":"동인기연","market":"KOSPI","sector":"가죽, 가방 및 유사제품 제조업","lastPrice":12990,"marketCap":79602720000,"sharesOutstanding":6128000,"asOf":"2026-09-26T15:09:35.452Z"},"valuation":{"fiscalYear":2025,"per":6.91,"perTtm":3.16,"ttmPeriod":"25Q3~26Q2","pbr":0.52,"psr":0.33,"evEbitda":2.71,"ev":90867974864,"fcff":8230424829,"fcffYield":0.0906,"roe":0.0766,"revenueGrowth":{"y1":0.077,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":0.0697,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.301Z"},"price":{"high52w":16780,"low52w":11030,"fromHigh":-0.2259,"returns":[{"label":"1개월","value":-0.0328},{"label":"3개월","value":0.1777},{"label":"6개월","value":-0.0813},{"label":"1년","value":-0.0587},{"label":"3년","value":null},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":680,"yieldPct":2.6,"payoutPct":34.97},{"fiscalYear":2024,"dps":620,"yieldPct":3.22,"payoutPct":21.04},{"fiscalYear":2023,"dps":560,"yieldPct":2.59,"payoutPct":16.83}],"annual":[{"fiscalYear":2023,"statement":"연결","revenue":216057247215,"operatingIncome":28253714819,"netIncome":20625632427,"controllingNetIncome":20375482238,"ebitda":31821402266,"fcff":4291124617,"cfo":10538419817,"capex":10195181187,"totalAssets":217309008513,"totalLiabilities":84551635875,"totalEquity":132757372638,"cash":9259848997,"totalDebt":949152545},{"fiscalYear":2024,"statement":"연결","revenue":226691392865,"operatingIncome":21119302102,"netIncome":16978674472,"controllingNetIncome":17379122812,"ebitda":null,"fcff":-11438227733,"cfo":-1059880015,"capex":13757695396,"totalAssets":292407975377,"totalLiabilities":143110185044,"totalEquity":149297790333,"cash":28220458042,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":244145426389,"operatingIncome":22591344051,"netIncome":11013828578,"controllingNetIncome":11520641543,"ebitda":33488867710,"fcff":8230424829,"cfo":20845079206,"capex":16479882686,"totalAssets":301445840065,"totalLiabilities":148972106648,"totalEquity":152473733417,"cash":23984745136,"totalDebt":35250000000}],"quarterly":[{"stockCode":"111380","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":54677307746,"operatingIncome":5041843688,"netIncome":4022967611,"prevYearRevenue":53994804407,"prevYearOperatingIncome":3316999899,"prevYearNetIncome":-1902429245,"source":"11014","updatedAt":"2026-08-26T22:28:13.450Z"},{"stockCode":"111380","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":69736406708,"operatingIncome":8510569711,"netIncome":6660245335,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:13.453Z"},{"stockCode":"111380","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":61997617209,"operatingIncome":6469079246,"netIncome":6066535570,"prevYearRevenue":57621965589,"prevYearOperatingIncome":4196798686,"prevYearNetIncome":1236377163,"source":"11013","updatedAt":"2026-08-26T22:28:12.914Z"},{"stockCode":"111380","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":71294801028,"operatingIncome":9027580632,"netIncome":8447005066,"prevYearRevenue":62109746346,"prevYearOperatingIncome":4842131966,"prevYearNetIncome":-905761531,"source":"11012","updatedAt":"2026-08-26T22:28:13.149Z"}]}