{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/178600","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":"178600","name":"대동고려삼","market":"KONEX","sector":"기타 식품 제조업","listingDate":"2013-12-20","lastPrice":1699,"marketCap":7559870400,"sharesOutstanding":4449600,"asOf":"2026-10-03T15:32:53.450Z"},"valuation":{"fiscalYear":2026,"per":15.61,"perTtm":null,"ttmPeriod":null,"pbr":0.25,"psr":0.16,"evEbitda":9.33,"ev":45242709098,"fcff":2075360423,"fcffYield":0.0459,"roe":0.0169,"revenueGrowth":{"y1":-0.0472,"y3":-0.0361,"y5":null},"operatingIncomeGrowth":{"y1":-0.5317,"y3":-0.0987,"y5":null},"isFinancial":false,"updatedAt":"2026-10-03T15:32:55.219Z"},"price":{"high52w":2595,"low52w":1579,"fromHigh":-0.3453,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":-0.1832},{"label":"6개월","value":-0.2432},{"label":"1년","value":-0.1505},{"label":"3년","value":-0.4374},{"label":"5년","value":-0.6134}],"tradedDays3m":61},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2024,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2023,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2022,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2021,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2020,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2019,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2018,"dps":0,"yieldPct":null,"payoutPct":null}],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":57460561900,"operatingIncome":3551893586,"netIncome":2116017979,"controllingNetIncome":null,"ebitda":5194542388,"fcff":-10920269018,"cfo":-714564261,"capex":11075802052,"totalAssets":65725017062,"totalLiabilities":42618954003,"totalEquity":23106063059,"cash":1047360283,"totalDebt":34069462930},{"fiscalYear":2023,"statement":"별도","revenue":51442459932,"operatingIncome":3318837537,"netIncome":2327424706,"controllingNetIncome":null,"ebitda":6452928900,"fcff":-2926971053,"cfo":2019440934,"capex":5751058454,"totalAssets":73074629995,"totalLiabilities":47686134937,"totalEquity":25388495058,"cash":2442265475,"totalDebt":39516064211},{"fiscalYear":2024,"statement":"별도","revenue":47010526128,"operatingIncome":3504922019,"netIncome":2154681168,"controllingNetIncome":null,"ebitda":6652170402,"fcff":-1839652952,"cfo":-929683150,"capex":2036661452,"totalAssets":74715943897,"totalLiabilities":47225573637,"totalEquity":27490370260,"cash":1502934426,"totalDebt":41123593897},{"fiscalYear":2025,"statement":"별도","revenue":48347988895,"operatingIncome":5188678105,"netIncome":2608367323,"controllingNetIncome":null,"ebitda":8022782413,"fcff":3271580975,"cfo":3086455629,"capex":1331162996,"totalAssets":76407212574,"totalLiabilities":46445799528,"totalEquity":29961413046,"cash":792635997,"totalDebt":39135164467},{"fiscalYear":2026,"statement":"별도","revenue":46065659201,"operatingIncome":2430093992,"netIncome":484438676,"controllingNetIncome":null,"ebitda":4847515338,"fcff":2075360423,"cfo":2721985157,"capex":2073443575,"totalAssets":75888272648,"totalLiabilities":45490550913,"totalEquity":30397721735,"cash":795780955,"totalDebt":38478619653}],"quarterly":[]}