{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/163560","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":"163560","name":"동일고무벨트","market":"KOSPI","sector":"고무제품 제조업","lastPrice":5360,"marketCap":74504000000,"sharesOutstanding":13900000,"asOf":"2026-09-26T15:09:35.475Z"},"valuation":{"fiscalYear":2025,"per":6.99,"perTtm":2.96,"ttmPeriod":"25Q3~26Q2","pbr":0.31,"psr":0.2,"evEbitda":3.35,"ev":86004491949,"fcff":-7860404104,"fcffYield":-0.0914,"roe":0.046,"revenueGrowth":{"y1":0.082,"y3":-0.0226,"y5":0.0844},"operatingIncomeGrowth":{"y1":0.9365,"y3":0.3196,"y5":0.0466},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.970Z"},"price":{"high52w":7940,"low52w":5300,"fromHigh":-0.3249,"returns":[{"label":"1개월","value":-0.053},{"label":"3개월","value":0.0113},{"label":"6개월","value":-0.2221},{"label":"1년","value":-0.1854},{"label":"3년","value":-0.1465},{"label":"5년","value":-0.3565}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":2.2,"payoutPct":19.56},{"fiscalYear":2024,"dps":150,"yieldPct":2.2,"payoutPct":19.15},{"fiscalYear":2023,"dps":150,"yieldPct":2.4,"payoutPct":21.77},{"fiscalYear":2022,"dps":120,"yieldPct":1.8,"payoutPct":21.4},{"fiscalYear":2021,"dps":80,"yieldPct":1.08,"payoutPct":18.34},{"fiscalYear":2020,"dps":100,"yieldPct":1.01,"payoutPct":18.76},{"fiscalYear":2019,"dps":100,"yieldPct":1.78,"payoutPct":16.13},{"fiscalYear":2018,"dps":90,"yieldPct":1.42,"payoutPct":11.37}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":262958904457,"operatingIncome":12106642183,"netIncome":10288899060,"controllingNetIncome":10288899060,"ebitda":16928597689,"fcff":4840265531,"cfo":9388751534,"capex":4548486003,"totalAssets":284848796710,"totalLiabilities":97751246460,"totalEquity":187097550250,"cash":40070660668,"totalDebt":35125800000},{"fiscalYear":2019,"statement":"연결","revenue":261909973472,"operatingIncome":14446980316,"netIncome":8276757784,"controllingNetIncome":8276757784,"ebitda":19450574559,"fcff":5627474043,"cfo":10271704680,"capex":4644230637,"totalAssets":281409709035,"totalLiabilities":87921303844,"totalEquity":193488405191,"cash":33290083602,"totalDebt":25420200000},{"fiscalYear":2020,"statement":"연결","revenue":243181801709,"operatingIncome":14785070901,"netIncome":7276980154,"controllingNetIncome":7276980154,"ebitda":19418186770,"fcff":20041215593,"cfo":22998798414,"capex":2957582821,"totalAssets":275779245523,"totalLiabilities":75880980451,"totalEquity":199898265072,"cash":50793160022,"totalDebt":24792000000},{"fiscalYear":2021,"statement":"연결","revenue":277512533269,"operatingIncome":871568800,"netIncome":6064529480,"controllingNetIncome":6064529480,"ebitda":null,"fcff":-18488374359,"cfo":-16208458073,"capex":2279916286,"totalAssets":313829241625,"totalLiabilities":104787335223,"totalEquity":209041906402,"cash":34367365061,"totalDebt":46339000000},{"fiscalYear":2022,"statement":"연결","revenue":390439849813,"operatingIncome":8078839374,"netIncome":6892156121,"controllingNetIncome":7794181762,"ebitda":12028491579,"fcff":-24438452764,"cfo":-19779919582,"capex":4658533182,"totalAssets":381228401577,"totalLiabilities":163224624863,"totalEquity":218003776714,"cash":53112294862,"totalDebt":93457400000},{"fiscalYear":2023,"statement":"연결","revenue":357776406425,"operatingIncome":13689300437,"netIncome":8382538376,"controllingNetIncome":9575319023,"ebitda":19145435893,"fcff":36844797559,"cfo":41964425081,"capex":5119627522,"totalAssets":374040833046,"totalLiabilities":150343280092,"totalEquity":223697552954,"cash":59648991945,"totalDebt":85997200000},{"fiscalYear":2024,"statement":"연결","revenue":336983162562,"operatingIncome":9586743700,"netIncome":9926280408,"controllingNetIncome":10886835575,"ebitda":13008330651,"fcff":8648011563,"cfo":13238881588,"capex":4590870025,"totalAssets":354076507146,"totalLiabilities":125203862408,"totalEquity":228872644738,"cash":53338055111,"totalDebt":60180000000},{"fiscalYear":2025,"statement":"연결","revenue":364602809366,"operatingIncome":18564940328,"netIncome":9786999345,"controllingNetIncome":10658276723,"ebitda":25670886828,"fcff":-7860404104,"cfo":-5128274717,"capex":4170814251,"totalAssets":355346619626,"totalLiabilities":116337392677,"totalEquity":239009226949,"cash":35188108051,"totalDebt":46688600000}],"quarterly":[{"stockCode":"163560","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":88634983175,"operatingIncome":2705009240,"netIncome":3547827923,"prevYearRevenue":74880441861,"prevYearOperatingIncome":159176146,"prevYearNetIncome":-3008328017,"source":"11014","updatedAt":"2026-08-26T22:28:39.351Z"},{"stockCode":"163560","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":99363254546,"operatingIncome":7070206691,"netIncome":4263619606,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:39.353Z"},{"stockCode":"163560","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":95365768817,"operatingIncome":7775272027,"netIncome":10172716947,"prevYearRevenue":87423540762,"prevYearOperatingIncome":2817025107,"prevYearNetIncome":1847913747,"source":"11013","updatedAt":"2026-08-26T22:28:38.881Z"},{"stockCode":"163560","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":103548476291,"operatingIncome":7509054323,"netIncome":7166812472,"prevYearRevenue":89181030883,"prevYearOperatingIncome":5972699290,"prevYearNetIncome":127638069,"source":"11012","updatedAt":"2026-08-26T22:28:39.120Z"}]}