{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/136490","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":"136490","name":"선진","market":"KOSPI","sector":"동물용 사료 및 조제식품 제조업","lastPrice":10290,"marketCap":244692125160,"sharesOutstanding":23779604,"asOf":"2026-09-26T15:09:35.466Z"},"valuation":{"fiscalYear":2025,"per":2.06,"perTtm":2.58,"ttmPeriod":"25Q3~26Q2","pbr":0.43,"psr":0.13,"evEbitda":0.75,"ev":164096352879,"fcff":121441781622,"fcffYield":0.7401,"roe":0.235,"revenueGrowth":{"y1":null,"y3":0.0044,"y5":0.0706},"operatingIncomeGrowth":{"y1":null,"y3":0.3641,"y5":0.1075},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.021Z"},"price":{"high52w":13600,"low52w":8600,"fromHigh":-0.2434,"returns":[{"label":"1개월","value":0.0138},{"label":"3개월","value":0.1965},{"label":"6개월","value":-0.0096},{"label":"1년","value":-0.0679},{"label":"3년","value":0.3593},{"label":"5년","value":-0.3071}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2.06,"payoutPct":3.77},{"fiscalYear":2024,"dps":100,"yieldPct":1.74,"payoutPct":35.8},{"fiscalYear":2023,"dps":100,"yieldPct":1.48,"payoutPct":22.74},{"fiscalYear":2022,"dps":100,"yieldPct":1.07,"payoutPct":10.35},{"fiscalYear":2021,"dps":100,"yieldPct":0.9,"payoutPct":7.49},{"fiscalYear":2020,"dps":100,"yieldPct":0.9,"payoutPct":2.94},{"fiscalYear":2019,"dps":50,"yieldPct":0.5,"payoutPct":5.6},{"fiscalYear":2018,"dps":50,"yieldPct":0.4,"payoutPct":6.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":912407251362,"operatingIncome":34785400834,"netIncome":18495997523,"controllingNetIncome":17920203144,"ebitda":51606790977,"fcff":-37606015336,"cfo":-26140063600,"capex":20316342655,"totalAssets":917160519320,"totalLiabilities":586037999760,"totalEquity":331122519560,"cash":86547969700,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":1014048908009,"operatingIncome":40117084694,"netIncome":20262797014,"controllingNetIncome":21371473828,"ebitda":62674003631,"fcff":13114042306,"cfo":15747435097,"capex":17148805641,"totalAssets":983329180416,"totalLiabilities":652036555841,"totalEquity":331292624575,"cash":48702650844,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":1348089343010,"operatingIncome":107550256739,"netIncome":85159813085,"controllingNetIncome":83607675718,"ebitda":136265921299,"fcff":95656093815,"cfo":113359484446,"capex":27886904597,"totalAssets":1119723429162,"totalLiabilities":735683840458,"totalEquity":384039588704,"cash":93160315023,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":1718345389214,"operatingIncome":86261625604,"netIncome":42407972940,"controllingNetIncome":42895154034,"ebitda":118168549767,"fcff":66878622394,"cfo":72975586296,"capex":14113663292,"totalAssets":1209598038880,"totalLiabilities":779837196813,"totalEquity":429760842067,"cash":117970002407,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":1870781185636,"operatingIncome":70603246898,"netIncome":22969775624,"controllingNetIncome":23187341875,"ebitda":107009228688,"fcff":-10380068841,"cfo":3923980608,"capex":25922379008,"totalAssets":1333616177351,"totalLiabilities":892994227026,"totalEquity":440621950325,"cash":81697098203,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":1906005301125,"operatingIncome":97522940188,"netIncome":10457093554,"controllingNetIncome":13918317106,"ebitda":136027961922,"fcff":68474094251,"cfo":66648777252,"capex":20190098645,"totalAssets":1258124553027,"totalLiabilities":815022296702,"totalEquity":443102256325,"cash":53487146852,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":null,"operatingIncome":null,"netIncome":null,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":null,"capex":null,"totalAssets":null,"totalLiabilities":null,"totalEquity":null,"cash":null,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":1895741974966,"operatingIncome":179191482600,"netIncome":126034540234,"controllingNetIncome":118935960873,"ebitda":217855775158,"fcff":121441781622,"cfo":128955612012,"capex":32243649817,"totalAssets":1361716299332,"totalLiabilities":779649526031,"totalEquity":582066773301,"cash":144789238320,"totalDebt":64193466039}],"quarterly":[{"stockCode":"136490","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":473244893350,"operatingIncome":38276773835,"netIncome":15864577492,"prevYearRevenue":399986336585,"prevYearOperatingIncome":23614203567,"prevYearNetIncome":36284660580,"source":"11014","updatedAt":"2026-08-26T22:23:33.461Z"},{"stockCode":"136490","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":503297687374,"operatingIncome":40448373581,"netIncome":15364658759,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:33.464Z"},{"stockCode":"136490","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":532971315164,"operatingIncome":61354366959,"netIncome":40036653709,"prevYearRevenue":456192713497,"prevYearOperatingIncome":56152644388,"prevYearNetIncome":45571034955,"source":"11013","updatedAt":"2026-08-26T22:23:32.951Z"},{"stockCode":"136490","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":541130013763,"operatingIncome":43398691729,"netIncome":23759256746,"prevYearRevenue":463006680745,"prevYearOperatingIncome":44313690796,"prevYearNetIncome":49234269028,"source":"11012","updatedAt":"2026-08-26T22:23:33.191Z"}]}