{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/222980","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":"222980","name":"한국맥널티","market":"KOSDAQ","sector":"기타 식품 제조업","lastPrice":2165,"marketCap":23883160695,"sharesOutstanding":11031483,"asOf":"2026-09-26T15:09:35.497Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.72,"psr":0.25,"evEbitda":19.85,"ev":50844949708,"fcff":5805291127,"fcffYield":0.1142,"roe":-0.0371,"revenueGrowth":{"y1":0.0842,"y3":0.1111,"y5":0.1444},"operatingIncomeGrowth":{"y1":-2.9335,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.438Z"},"price":{"high52w":3660,"low52w":1685,"fromHigh":-0.4085,"returns":[{"label":"1개월","value":-0.0114},{"label":"3개월","value":0.1915},{"label":"6개월","value":-0.1625},{"label":"1년","value":-0.3994},{"label":"3년","value":-0.5063},{"label":"5년","value":-0.7363}]},"dividends":[{"fiscalYear":2021,"dps":30,"yieldPct":0.45,"payoutPct":16.85},{"fiscalYear":2020,"dps":50,"yieldPct":0.79,"payoutPct":11.86},{"fiscalYear":2017,"dps":50,"yieldPct":0.38,"payoutPct":20.14}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":33220129058,"operatingIncome":742066969,"netIncome":716158106,"controllingNetIncome":676656277,"ebitda":null,"fcff":-1821028980,"cfo":1258494681,"capex":3218250382,"totalAssets":44301261119,"totalLiabilities":14207943822,"totalEquity":30093317297,"cash":1322323953,"totalDebt":9066666661},{"fiscalYear":2019,"statement":"연결","revenue":42843623830,"operatingIncome":2098266819,"netIncome":-776324073,"controllingNetIncome":-1058865358,"ebitda":4892134749,"fcff":937728789,"cfo":4367750258,"capex":3627729419,"totalAssets":52878565077,"totalLiabilities":22545759753,"totalEquity":30332805324,"cash":4449760851,"totalDebt":15984569648},{"fiscalYear":2020,"statement":"연결","revenue":49064655506,"operatingIncome":3337471121,"netIncome":4713574554,"controllingNetIncome":4369441691,"ebitda":6448234501,"fcff":2322041713,"cfo":4209360283,"capex":2164035090,"totalAssets":66981349612,"totalLiabilities":28594226725,"totalEquity":38387122887,"cash":12351943750,"totalDebt":21075636277},{"fiscalYear":2021,"statement":"연결","revenue":53409780309,"operatingIncome":1615572343,"netIncome":1902864020,"controllingNetIncome":1863373837,"ebitda":null,"fcff":-2002095422,"cfo":246026429,"capex":2489742025,"totalAssets":85376179964,"totalLiabilities":44710029395,"totalEquity":40666150569,"cash":9614790227,"totalDebt":34947212666},{"fiscalYear":2022,"statement":"연결","revenue":70214592825,"operatingIncome":-669783264,"netIncome":-3016716177,"controllingNetIncome":-3217874784,"ebitda":null,"fcff":-7967523923,"cfo":-3464001720,"capex":5200797556,"totalAssets":89220620856,"totalLiabilities":47681158715,"totalEquity":41539462141,"cash":5350395941,"totalDebt":37110500744},{"fiscalYear":2023,"statement":"연결","revenue":78399918458,"operatingIncome":-4185981235,"netIncome":-4307130117,"controllingNetIncome":-3403122922,"ebitda":-950562276,"fcff":-269268385,"cfo":1960491182,"capex":3145582464,"totalAssets":84502783190,"totalLiabilities":46989325351,"totalEquity":37513457839,"cash":6615878048,"totalDebt":4821000000},{"fiscalYear":2024,"statement":"연결","revenue":88832089424,"operatingIncome":571296895,"netIncome":-351697655,"controllingNetIncome":79520510,"ebitda":3761892780,"fcff":-3138683681,"cfo":-3141039149,"capex":1087147168,"totalAssets":81317586081,"totalLiabilities":43112411047,"totalEquity":38205175034,"cash":2483473315,"totalDebt":31641677492},{"fiscalYear":2025,"statement":"연결","revenue":96309714203,"operatingIncome":-1104575559,"netIncome":-1277620959,"controllingNetIncome":-1265982108,"ebitda":2561749230,"fcff":5805291127,"cfo":5450902143,"capex":580564107,"totalAssets":83165714018,"totalLiabilities":45999626667,"totalEquity":37166087351,"cash":4279310987,"totalDebt":31241100000}],"quarterly":[{"stockCode":"222980","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":24766914568,"operatingIncome":-937699151,"netIncome":-859182340,"prevYearRevenue":22191141332,"prevYearOperatingIncome":364962988,"prevYearNetIncome":-195850646,"source":"11014","updatedAt":"2026-08-26T22:34:07.857Z"},{"stockCode":"222980","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":22046315068,"operatingIncome":-620477303,"netIncome":-240586159,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:07.861Z"},{"stockCode":"222980","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":23504363021,"operatingIncome":64837785,"netIncome":575875829,"prevYearRevenue":24550684769,"prevYearOperatingIncome":456280337,"prevYearNetIncome":-109390153,"source":"11013","updatedAt":"2026-08-26T22:34:07.313Z"},{"stockCode":"222980","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":26944086005,"operatingIncome":276094545,"netIncome":-260890361,"prevYearRevenue":24945799798,"prevYearOperatingIncome":-2679442,"prevYearNetIncome":-68462307,"source":"11012","updatedAt":"2026-08-26T22:34:07.558Z"}]}