{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/170900","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":"170900","name":"동아에스티","market":"KOSPI","sector":"의약품 제조업","lastPrice":34850,"marketCap":339016652850,"sharesOutstanding":9727881,"asOf":"2026-09-26T15:09:35.476Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":58.2,"ttmPeriod":"25Q3~26Q2","pbr":0.53,"psr":0.42,"evEbitda":9.31,"ev":479860086276,"fcff":6555938028,"fcffYield":0.0137,"roe":-0.0436,"revenueGrowth":{"y1":0.1589,"y3":0.0838,"y5":0.0663},"operatingIncomeGrowth":{"y1":null,"y3":-0.6656,"y5":-0.5506},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.270Z"},"price":{"high52w":57800,"low52w":32000,"fromHigh":-0.3971,"returns":[{"label":"1개월","value":-0.0707},{"label":"3개월","value":0.0891},{"label":"6개월","value":-0.2399},{"label":"1년","value":-0.2505},{"label":"3년","value":-0.4192},{"label":"5년","value":-0.5414}]},"dividends":[{"fiscalYear":2025,"dps":700,"yieldPct":1.4,"payoutPct":null},{"fiscalYear":2024,"dps":700,"yieldPct":1.4,"payoutPct":null},{"fiscalYear":2023,"dps":700,"yieldPct":1.1,"payoutPct":53.1},{"fiscalYear":2022,"dps":700,"yieldPct":1.1,"payoutPct":46.1},{"fiscalYear":2021,"dps":1000,"yieldPct":1.4,"payoutPct":65.8},{"fiscalYear":2020,"dps":1000,"yieldPct":1.2,"payoutPct":31.13},{"fiscalYear":2019,"dps":1000,"yieldPct":0.9,"payoutPct":11.9},{"fiscalYear":2018,"dps":1000,"yieldPct":0.9,"payoutPct":105.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":567433760856,"operatingIncome":39435371795,"netIncome":8008763288,"controllingNetIncome":8008763288,"ebitda":59119561057,"fcff":45336852337,"cfo":50136460834,"capex":8704385158,"totalAssets":948673011399,"totalLiabilities":369309984350,"totalEquity":579363027049,"cash":218151835439,"totalDebt":210184214636},{"fiscalYear":2019,"statement":"연결","revenue":612310601834,"operatingIncome":56561533159,"netIncome":70912712898,"controllingNetIncome":70912712898,"ebitda":77357365848,"fcff":43157849246,"cfo":56254296852,"capex":18745410577,"totalAssets":1008775745560,"totalLiabilities":362918121385,"totalEquity":645857624175,"cash":224724051594,"totalDebt":200486116484},{"fiscalYear":2020,"statement":"연결","revenue":586728126970,"operatingIncome":33994186444,"netIncome":27102951017,"controllingNetIncome":27102951017,"ebitda":39984659252,"fcff":-10876595564,"cfo":27031040792,"capex":42158037446,"totalAssets":980667423900,"totalLiabilities":338570602300,"totalEquity":642096821600,"cash":148405845110,"totalDebt":206898128838},{"fiscalYear":2021,"statement":"연결","revenue":593227915741,"operatingIncome":15618958260,"netIncome":12816148950,"controllingNetIncome":12816148950,"ebitda":null,"fcff":-27203443304,"cfo":49373803580,"capex":80440019301,"totalAssets":1115985527253,"totalLiabilities":459606408933,"totalEquity":656379118320,"cash":194602445364,"totalDebt":300579410139},{"fiscalYear":2022,"statement":"연결","revenue":635392682732,"operatingIncome":16672741081,"netIncome":12771293993,"controllingNetIncome":13552040798,"ebitda":36847290376,"fcff":-32096991281,"cfo":32894832588,"capex":68866567381,"totalAssets":1157724933604,"totalLiabilities":467613930767,"totalEquity":690111002837,"cash":264577929433,"totalDebt":312180274034},{"fiscalYear":2023,"statement":"연결","revenue":663980368109,"operatingIncome":11178462374,"netIncome":2021387961,"controllingNetIncome":11122465147,"ebitda":null,"fcff":-33430542537,"cfo":3374042037,"capex":42028092855,"totalAssets":1264420587580,"totalLiabilities":581112696489,"totalEquity":683307891091,"cash":212754234956,"totalDebt":406705190845},{"fiscalYear":2024,"statement":"연결","revenue":697869071451,"operatingIncome":-25002030853,"netIncome":-23234979865,"controllingNetIncome":-1223055072,"ebitda":-15970921821,"fcff":-30617287091,"cfo":-11785876055,"capex":32090753176,"totalAssets":1391734505157,"totalLiabilities":682926806770,"totalEquity":708807698387,"cash":184053748313,"totalDebt":395791174842},{"fiscalYear":2025,"statement":"연결","revenue":808780057197,"operatingIncome":623189224,"netIncome":-37611298405,"controllingNetIncome":-28592457005,"ebitda":51541456836,"fcff":6555938028,"cfo":27779633059,"capex":35628250632,"totalAssets":1412046030981,"totalLiabilities":740397480634,"totalEquity":671648550347,"cash":163883791317,"totalDebt":304727224743}],"quarterly":[{"stockCode":"170900","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":215927925580,"operatingIncome":13993471699,"netIncome":8471386252,"prevYearRevenue":191500330401,"prevYearOperatingIncome":4346877224,"prevYearNetIncome":-13930621715,"source":"11014","updatedAt":"2026-08-26T22:22:26.369Z"},{"stockCode":"170900","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":216770540813,"operatingIncome":-2736617514,"netIncome":-11948282809,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:26.371Z"},{"stockCode":"170900","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":203578570282,"operatingIncome":7755644718,"netIncome":7854999551,"prevYearRevenue":182087154062,"prevYearOperatingIncome":-4807929968,"prevYearNetIncome":-12342589196,"source":"11013","updatedAt":"2026-08-26T22:22:25.878Z"},{"stockCode":"170900","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":224659014795,"operatingIncome":6293596659,"netIncome":1447418119,"prevYearRevenue":193994436742,"prevYearOperatingIncome":-5825734993,"prevYearNetIncome":-21791812652,"source":"11012","updatedAt":"2026-08-26T22:22:26.124Z"}]}