{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/271560","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":"271560","name":"오리온","market":"KOSPI","sector":"기타 식품 제조업","lastPrice":110900,"marketCap":4383742589200,"sharesOutstanding":39528788,"asOf":"2026-09-26T15:09:35.516Z"},"valuation":{"fiscalYear":2025,"per":11.45,"perTtm":10.29,"ttmPeriod":"25Q3~26Q2","pbr":1.15,"psr":1.32,"evEbitda":5.68,"ev":4107867679717,"fcff":391384902709,"fcffYield":0.0953,"roe":0.1051,"revenueGrowth":{"y1":0.0735,"y3":0.0507,"y5":0.0837},"operatingIncomeGrowth":{"y1":0.027,"y3":0.0616,"y5":0.0822},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.930Z"},"price":{"high52w":146000,"low52w":99300,"fromHigh":-0.2404,"returns":[{"label":"1개월","value":-0.1212},{"label":"3개월","value":-0.1226},{"label":"6개월","value":-0.1755},{"label":"1년","value":0.0694},{"label":"3년","value":-0.1356},{"label":"5년","value":-0.091}]},"dividends":[{"fiscalYear":2025,"dps":3500,"yieldPct":2.8,"payoutPct":36.2},{"fiscalYear":2024,"dps":2500,"yieldPct":2.4,"payoutPct":18.8},{"fiscalYear":2023,"dps":1250,"yieldPct":1.1,"payoutPct":13.1},{"fiscalYear":2022,"dps":950,"yieldPct":0.7,"payoutPct":9.6},{"fiscalYear":2021,"dps":750,"yieldPct":0.7,"payoutPct":11.5},{"fiscalYear":2020,"dps":750,"yieldPct":0.6,"payoutPct":11.1},{"fiscalYear":2019,"dps":600,"yieldPct":0.6,"payoutPct":11},{"fiscalYear":2018,"dps":600,"yieldPct":0.5,"payoutPct":17}],"annual":[{"fiscalYear":2017,"statement":"연결","revenue":1117220559284,"operatingIncome":107426612765,"netIncome":76680272181,"controllingNetIncome":75583997115,"ebitda":173229445892,"fcff":112959778902,"cfo":193241820102,"capex":91659377440,"totalAssets":2257997919856,"totalLiabilities":913093478256,"totalEquity":1344904441600,"cash":101606293486,"totalDebt":599744403764},{"fiscalYear":2018,"statement":"연결","revenue":1926947888826,"operatingIncome":282175028930,"netIncome":143026319852,"controllingNetIncome":139852062903,"ebitda":399913233078,"fcff":275455301654,"cfo":400594003581,"capex":134965673585,"totalAssets":2351350662439,"totalLiabilities":906808482374,"totalEquity":1444542180065,"cash":184619097635,"totalDebt":434976224947},{"fiscalYear":2019,"statement":"연결","revenue":2023296057252,"operatingIncome":327588745357,"netIncome":220467907564,"controllingNetIncome":215579326901,"ebitda":450258093881,"fcff":225908933368,"cfo":347826332867,"capex":129292296651,"totalAssets":2452307263966,"totalLiabilities":784763985498,"totalEquity":1667543278468,"cash":164965286576,"totalDebt":311207462034},{"fiscalYear":2020,"statement":"연결","revenue":2229819933633,"operatingIncome":376122012796,"netIncome":274562274378,"controllingNetIncome":267586357691,"ebitda":505553846419,"fcff":308358908239,"cfo":460996136975,"capex":157737908821,"totalAssets":2665406433687,"totalLiabilities":767898167759,"totalEquity":1897508265928,"cash":367425437800,"totalDebt":256207979954},{"fiscalYear":2021,"statement":"연결","revenue":2355499705531,"operatingIncome":372909907402,"netIncome":263661820679,"controllingNetIncome":257704400534,"ebitda":511529310866,"fcff":261153620520,"cfo":404732644670,"capex":147549613072,"totalAssets":3120428660902,"totalLiabilities":827878188583,"totalEquity":2292550472319,"cash":550409184001,"totalDebt":254612326132},{"fiscalYear":2022,"statement":"연결","revenue":2873246771346,"operatingIncome":466654503027,"netIncome":398308074971,"controllingNetIncome":392351423524,"ebitda":615479185305,"fcff":461673305145,"cfo":546192637197,"capex":90873296666,"totalAssets":3371683914220,"totalLiabilities":732455081520,"totalEquity":2639228832700,"cash":609723063482,"totalDebt":117999588123},{"fiscalYear":2023,"statement":"연결","revenue":2912358051475,"operatingIncome":492391149504,"netIncome":384981955249,"controllingNetIncome":376646552736,"ebitda":636120348092,"fcff":271178561188,"cfo":436961973545,"capex":168804647910,"totalAssets":3521385127842,"totalLiabilities":565908178494,"totalEquity":2955476949348,"cash":365849669841,"totalDebt":28608881967},{"fiscalYear":2024,"statement":"연결","revenue":3104338576129,"operatingIncome":543587778241,"netIncome":533229552422,"controllingNetIncome":524592568051,"ebitda":704039176472,"fcff":528971015556,"cfo":651588436551,"capex":123157907329,"totalAssets":4308449797008,"totalLiabilities":734403929389,"totalEquity":3574045867619,"cash":451277283648,"totalDebt":38727108797},{"fiscalYear":2025,"statement":"연결","revenue":3332442536373,"operatingIncome":558258027192,"netIncome":390597563174,"controllingNetIncome":382705010974,"ebitda":722873921897,"fcff":391384902709,"cfo":537328134910,"capex":146315122556,"totalAssets":4598663246300,"totalLiabilities":686456144951,"totalEquity":3912207101349,"cash":311390944459,"totalDebt":35516034976}],"quarterly":[{"stockCode":"271560","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":828921933912,"operatingIncome":137871938192,"netIncome":104994193201,"prevYearRevenue":774870127446,"prevYearOperatingIncome":137067139651,"prevYearNetIncome":102635192137,"source":"11014","updatedAt":"2026-08-26T22:19:17.918Z"},{"stockCode":"271560","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":924581828189,"operatingIncome":167559517176,"netIncome":107808941124,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:17.919Z"},{"stockCode":"271560","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":930355385883,"operatingIncome":165471489634,"netIncome":126811967162,"prevYearRevenue":801772748119,"prevYearOperatingIncome":131375562707,"prevYearNetIncome":106132025828,"source":"11013","updatedAt":"2026-08-26T22:19:17.398Z"},{"stockCode":"271560","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":893585628251,"operatingIncome":132571784163,"netIncome":86594525511,"prevYearRevenue":777166026153,"prevYearOperatingIncome":121451009117,"prevYearNetIncome":71662403021,"source":"11012","updatedAt":"2026-08-26T22:19:17.655Z"}]}