{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/131220","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":"131220","name":"대한과학","market":"KOSDAQ","sector":"기계장비 및 관련 물품 도매업","lastPrice":3590,"marketCap":26761619100,"sharesOutstanding":7454490,"asOf":"2026-09-26T15:09:35.464Z"},"valuation":{"fiscalYear":2025,"per":8.16,"perTtm":5.04,"ttmPeriod":"25Q3~26Q2","pbr":0.6,"psr":0.33,"evEbitda":3.28,"ev":22314845743,"fcff":5164967167,"fcffYield":0.2315,"roe":0.0753,"revenueGrowth":{"y1":0.1314,"y3":0.0392,"y5":0.0569},"operatingIncomeGrowth":{"y1":0.3089,"y3":-0.0852,"y5":0.0897},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.569Z"},"price":{"high52w":4985,"low52w":3250,"fromHigh":-0.2798,"returns":[{"label":"1개월","value":-0.0375},{"label":"3개월","value":0.0391},{"label":"6개월","value":-0.2296},{"label":"1년","value":-0.2426},{"label":"3년","value":-0.4338},{"label":"5년","value":-0.648}]},"dividends":[{"fiscalYear":2025,"dps":125,"yieldPct":2.61,"payoutPct":28.41},{"fiscalYear":2024,"dps":60,"yieldPct":1.3,"payoutPct":16.6},{"fiscalYear":2023,"dps":60,"yieldPct":0.99,"payoutPct":11.63},{"fiscalYear":2022,"dps":60,"yieldPct":0.81,"payoutPct":7.16},{"fiscalYear":2021,"dps":60,"yieldPct":0.58,"payoutPct":8.91},{"fiscalYear":2020,"dps":60,"yieldPct":0.29,"payoutPct":16.24},{"fiscalYear":2019,"dps":60,"yieldPct":1.18,"payoutPct":22.92},{"fiscalYear":2018,"dps":60,"yieldPct":1.31,"payoutPct":17.76}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":47055603332,"operatingIncome":2590451390,"netIncome":2516974858,"controllingNetIncome":1785439379,"ebitda":3739942893,"fcff":1875177137,"cfo":3756671104,"capex":1905772665,"totalAssets":39034817944,"totalLiabilities":9619130998,"totalEquity":29415686946,"cash":2838330496,"totalDebt":231720000},{"fiscalYear":2019,"statement":"연결","revenue":55165315655,"operatingIncome":2199944852,"netIncome":1949876633,"controllingNetIncome":1226737558,"ebitda":null,"fcff":1439724247,"cfo":2438782485,"capex":1042106754,"totalAssets":44443512724,"totalLiabilities":11645208530,"totalEquity":32798304194,"cash":3410724902,"totalDebt":1351745728},{"fiscalYear":2020,"statement":"연결","revenue":61508211611,"operatingIncome":3599510689,"netIncome":2751897204,"controllingNetIncome":1709450981,"ebitda":4980738562,"fcff":4349261866,"cfo":5345969691,"capex":1037951910,"totalAssets":44962230414,"totalLiabilities":10342181305,"totalEquity":34620049109,"cash":4962261796,"totalDebt":533072218},{"fiscalYear":2021,"statement":"연결","revenue":66280825526,"operatingIncome":5864721294,"netIncome":5015014629,"controllingNetIncome":3767372793,"ebitda":6795608737,"fcff":927243381,"cfo":4132236223,"capex":3225446371,"totalAssets":54919854759,"totalLiabilities":16000613655,"totalEquity":38919241104,"cash":5654150991,"totalDebt":2674888408},{"fiscalYear":2022,"statement":"연결","revenue":72279688057,"operatingIncome":7224466955,"netIncome":6242495907,"controllingNetIncome":4702018893,"ebitda":8346179202,"fcff":1503562836,"cfo":4512484170,"capex":3077446036,"totalAssets":59452771880,"totalLiabilities":15024013787,"totalEquity":44428758093,"cash":5053496046,"totalDebt":3102643305},{"fiscalYear":2023,"statement":"연결","revenue":73702238899,"operatingIncome":6167121379,"netIncome":5221914108,"controllingNetIncome":3845309550,"ebitda":7508188801,"fcff":4269358189,"cfo":4792754494,"capex":645763268,"totalAssets":63996496016,"totalLiabilities":15301333934,"totalEquity":48695162082,"cash":5695737258,"totalDebt":2881404240},{"fiscalYear":2024,"statement":"연결","revenue":71694370061,"operatingIncome":4225309258,"netIncome":3925682769,"controllingNetIncome":2692590759,"ebitda":null,"fcff":3579443977,"cfo":3987454173,"capex":494103777,"totalAssets":67813733551,"totalLiabilities":14938842631,"totalEquity":52874890920,"cash":5369347788,"totalDebt":2168051393},{"fiscalYear":2025,"statement":"연결","revenue":81117767870,"operatingIncome":5530676716,"netIncome":4779172574,"controllingNetIncome":3281324679,"ebitda":6811371834,"fcff":5164967167,"cfo":5443685410,"capex":316508354,"totalAssets":72225298002,"totalLiabilities":15442048516,"totalEquity":56783249486,"cash":5017780226,"totalDebt":571006869}],"quarterly":[{"stockCode":"131220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21211292612,"operatingIncome":2310049594,"netIncome":2365118014,"prevYearRevenue":18442348246,"prevYearOperatingIncome":1165302353,"prevYearNetIncome":1203155520,"source":"11014","updatedAt":"2026-08-26T22:33:40.821Z"},{"stockCode":"131220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25198784542,"operatingIncome":600867897,"netIncome":165853082,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:40.825Z"},{"stockCode":"131220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17594607180,"operatingIncome":973146431,"netIncome":916933645,"prevYearRevenue":15699887414,"prevYearOperatingIncome":928059434,"prevYearNetIncome":824457841,"source":"11013","updatedAt":"2026-08-26T22:33:40.305Z"},{"stockCode":"131220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":21621882072,"operatingIncome":2066115378,"netIncome":1860895095,"prevYearRevenue":19007803302,"prevYearOperatingIncome":1691699791,"prevYearNetIncome":1423743637,"source":"11012","updatedAt":"2026-08-26T22:33:40.573Z"}]}