{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/267980","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":"267980","name":"매일유업","market":"KOSDAQ","sector":"동·식물성 유지 및 낙농제품 제조업","lastPrice":33850,"marketCap":259414146300,"sharesOutstanding":7663638,"asOf":"2026-09-26T15:09:35.515Z"},"valuation":{"fiscalYear":2025,"per":4.62,"perTtm":3.9,"ttmPeriod":"25Q3~26Q2","pbr":0.41,"psr":0.14,"evEbitda":2.1,"ev":207357210768,"fcff":29453401848,"fcffYield":0.142,"roe":0.0932,"revenueGrowth":{"y1":0.0177,"y3":0.0303,"y5":0.0473},"operatingIncomeGrowth":{"y1":-0.1465,"y3":-0.0036,"y5":-0.0704},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.386Z"},"price":{"high52w":40800,"low52w":31500,"fromHigh":-0.1703,"returns":[{"label":"1개월","value":-0.0059},{"label":"3개월","value":0.0695},{"label":"6개월","value":-0.0777},{"label":"1년","value":-0.0478},{"label":"3년","value":-0.2155},{"label":"5년","value":-0.5376}]},"dividends":[{"fiscalYear":2025,"dps":1300,"yieldPct":3.63,"payoutPct":16.91},{"fiscalYear":2024,"dps":1250,"yieldPct":3.49,"payoutPct":19.84},{"fiscalYear":2023,"dps":1200,"yieldPct":2.87,"payoutPct":15.66},{"fiscalYear":2022,"dps":1200,"yieldPct":2.24,"payoutPct":59.97},{"fiscalYear":2021,"dps":1200,"yieldPct":1.75,"payoutPct":11.95},{"fiscalYear":2020,"dps":800,"yieldPct":1.15,"payoutPct":10.57},{"fiscalYear":2019,"dps":800,"yieldPct":0.94,"payoutPct":9.74},{"fiscalYear":2018,"dps":700,"yieldPct":0.88,"payoutPct":9.72}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1300580783192,"operatingIncome":74368030528,"netIncome":58337520219,"controllingNetIncome":58337520219,"ebitda":96589211592,"fcff":33631097486,"cfo":60601365698,"capex":29487302127,"totalAssets":615716051213,"totalLiabilities":268755707410,"totalEquity":346960343803,"cash":64096394890,"totalDebt":88361686422},{"fiscalYear":2019,"statement":"연결","revenue":1393256526261,"operatingIncome":85294893142,"netIncome":64335095875,"controllingNetIncome":64335095875,"ebitda":119765179247,"fcff":56027062482,"cfo":91418773812,"capex":37510013338,"totalAssets":675195953258,"totalLiabilities":271561494860,"totalEquity":403634458398,"cash":84349576094,"totalDebt":84794433369},{"fiscalYear":2020,"statement":"연결","revenue":1463095818551,"operatingIncome":86487192695,"netIncome":57653481257,"controllingNetIncome":57653481257,"ebitda":118533387290,"fcff":9228561994,"cfo":62602197786,"capex":55377408928,"totalAssets":744816661761,"totalLiabilities":304685437904,"totalEquity":440131223857,"cash":68807769265,"totalDebt":114122977614},{"fiscalYear":2021,"statement":"연결","revenue":1551869546714,"operatingIncome":87797405868,"netIncome":74245215795,"controllingNetIncome":74245215795,"ebitda":121108816531,"fcff":47630131434,"cfo":100649760645,"capex":55973883243,"totalAssets":981699184474,"totalLiabilities":484407343509,"totalEquity":497291840965,"cash":120115059280,"totalDebt":280190822403},{"fiscalYear":2022,"statement":"연결","revenue":1685644029927,"operatingIncome":60688076526,"netIncome":14430960859,"controllingNetIncome":14394852570,"ebitda":96504703338,"fcff":-39302008677,"cfo":-2900564836,"capex":39958274475,"totalAssets":974748292974,"totalLiabilities":477924807928,"totalEquity":496823485046,"cash":78647654099,"totalDebt":277323579096},{"fiscalYear":2023,"statement":"연결","revenue":1782979215597,"operatingIncome":72229121232,"netIncome":55050059635,"controllingNetIncome":55008054403,"ebitda":107510221714,"fcff":119935571240,"cfo":151155602651,"capex":35160433901,"totalAssets":972801504226,"totalLiabilities":432715886369,"totalEquity":540085617857,"cash":139407573021,"totalDebt":209687964758},{"fiscalYear":2024,"statement":"연결","revenue":1811435717578,"operatingIncome":70336217738,"netIncome":45537723486,"controllingNetIncome":45459014967,"ebitda":102141793468,"fcff":41889657060,"cfo":74552806928,"capex":36223736380,"totalAssets":1026284198804,"totalLiabilities":451043257327,"totalEquity":575240941477,"cash":199655661211,"totalDebt":217824031494},{"fiscalYear":2025,"statement":"연결","revenue":1843539281196,"operatingIncome":60028565008,"netIncome":56243523857,"controllingNetIncome":56122416147,"ebitda":98660354706,"fcff":29453401848,"cfo":51178494040,"capex":25389034158,"totalAssets":1065939700183,"totalLiabilities":434833778254,"totalEquity":631105921929,"cash":261199270495,"totalDebt":209142334963}],"quarterly":[{"stockCode":"267980","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":471575423167,"operatingIncome":19894301608,"netIncome":16007796960,"prevYearRevenue":461135301117,"prevYearOperatingIncome":16053222226,"prevYearNetIncome":10189233614,"source":"11014","updatedAt":"2026-08-26T22:23:27.933Z"},{"stockCode":"267980","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":455148760564,"operatingIncome":14726335671,"netIncome":15406964184,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:27.936Z"},{"stockCode":"267980","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":469877651424,"operatingIncome":18794003379,"netIncome":18901300731,"prevYearRevenue":458805548589,"prevYearOperatingIncome":12998222686,"prevYearNetIncome":10450210868,"source":"11013","updatedAt":"2026-08-26T22:23:27.408Z"},{"stockCode":"267980","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":480004585598,"operatingIncome":20405358503,"netIncome":16279052573,"prevYearRevenue":458009548876,"prevYearOperatingIncome":12409705043,"prevYearNetIncome":14378551845,"source":"11012","updatedAt":"2026-08-26T22:23:27.697Z"}]}