{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/317850","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":"317850","name":"대모","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":6270,"marketCap":52194113400,"sharesOutstanding":8324420,"asOf":"2026-09-26T15:09:35.534Z"},"valuation":{"fiscalYear":2025,"per":27.56,"perTtm":22.7,"ttmPeriod":"25Q3~26Q2","pbr":1.08,"psr":1.28,"evEbitda":17.52,"ev":59788789975,"fcff":-2584933692,"fcffYield":-0.0432,"roe":0.04,"revenueGrowth":{"y1":-0.0142,"y3":-0.0942,"y5":-0.0024},"operatingIncomeGrowth":{"y1":15.3536,"y3":-0.0362,"y5":0.9026},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.181Z"},"price":{"high52w":10300,"low52w":4880,"fromHigh":-0.3913,"returns":[{"label":"1개월","value":0.07},{"label":"3개월","value":0.1318},{"label":"6개월","value":-0.2709},{"label":"1년","value":-0.0656},{"label":"3년","value":-0.3496},{"label":"5년","value":0.0538}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":0.76,"payoutPct":26},{"fiscalYear":2024,"dps":40,"yieldPct":0.45,"payoutPct":252},{"fiscalYear":2023,"dps":40,"yieldPct":0.45,"payoutPct":null},{"fiscalYear":2022,"dps":90,"yieldPct":null,"payoutPct":58},{"fiscalYear":2021,"dps":180,"yieldPct":null,"payoutPct":32},{"fiscalYear":2020,"dps":40,"yieldPct":null,"payoutPct":100},{"fiscalYear":2019,"dps":70,"yieldPct":null,"payoutPct":34},{"fiscalYear":2018,"dps":5100,"yieldPct":null,"payoutPct":45}],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":44996481746,"operatingIncome":955862462,"netIncome":null,"controllingNetIncome":1730842736,"ebitda":1172377725,"fcff":-19555855294,"cfo":-2586975170,"capex":17119872656,"totalAssets":75643423452,"totalLiabilities":32245270555,"totalEquity":43398152897,"cash":3099045962,"totalDebt":23823165895},{"fiscalYear":2020,"statement":"연결","revenue":41232906020,"operatingIncome":76617365,"netIncome":332335296,"controllingNetIncome":332335296,"ebitda":4013925817,"fcff":2056377448,"cfo":3410874239,"capex":1776824937,"totalAssets":76089407144,"totalLiabilities":32756314879,"totalEquity":43333092265,"cash":3038072536,"totalDebt":24684746906},{"fiscalYear":2021,"statement":"연결","revenue":49539646760,"operatingIncome":524417939,"netIncome":4607857596,"controllingNetIncome":4607857596,"ebitda":1982082205,"fcff":1818145034,"cfo":1859959248,"capex":378435670,"totalAssets":79954058725,"totalLiabilities":32180309781,"totalEquity":47773748944,"cash":5001420605,"totalDebt":20501407947},{"fiscalYear":2022,"statement":"연결","revenue":54799709139,"operatingIncome":2133866331,"netIncome":1289347474,"controllingNetIncome":1289347474,"ebitda":3551985167,"fcff":-1879569510,"cfo":-1966374897,"capex":237970831,"totalAssets":69620560890,"totalLiabilities":22061585042,"totalEquity":47558975848,"cash":3867614962,"totalDebt":12401931192},{"fiscalYear":2023,"statement":"연결","revenue":44410624430,"operatingIncome":-378452195,"netIncome":-244027673,"controllingNetIncome":-244027673,"ebitda":1052671226,"fcff":1576203713,"cfo":1253455912,"capex":47344767,"totalAssets":63144326874,"totalLiabilities":16796593993,"totalEquity":46347732881,"cash":3763088888,"totalDebt":9879203213},{"fiscalYear":2024,"statement":"연결","revenue":41319031078,"operatingIncome":116803828,"netIncome":131919431,"controllingNetIncome":131919431,"ebitda":1424705482,"fcff":-198472694,"cfo":-395052014,"capex":98089483,"totalAssets":61505769423,"totalLiabilities":15046298985,"totalEquity":46459470438,"cash":3074666647,"totalDebt":9244253239},{"fiscalYear":2025,"statement":"연결","revenue":40730717139,"operatingIncome":1910158830,"netIncome":1893744903,"controllingNetIncome":1893744903,"ebitda":3413083133,"fcff":-2584933692,"cfo":2573054578,"capex":5569256209,"totalAssets":64807212163,"totalLiabilities":16680468860,"totalEquity":48126743303,"cash":4184413830,"totalDebt":11779090405}],"quarterly":[{"stockCode":"317850","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8803227916,"operatingIncome":-118373889,"netIncome":225111059,"prevYearRevenue":10651550525,"prevYearOperatingIncome":162301670,"prevYearNetIncome":-325214994,"source":"11014","updatedAt":"2026-08-26T22:31:05.110Z"},{"stockCode":"317850","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9680955686,"operatingIncome":-488697673,"netIncome":-88613065,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:05.113Z"},{"stockCode":"317850","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11740691494,"operatingIncome":1018003544,"netIncome":1117774671,"prevYearRevenue":8933105922,"prevYearOperatingIncome":471045857,"prevYearNetIncome":564016065,"source":"11013","updatedAt":"2026-08-26T22:31:04.592Z"},{"stockCode":"317850","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11589523343,"operatingIncome":973689213,"netIncome":1045245583,"prevYearRevenue":13313427615,"prevYearOperatingIncome":2046184535,"prevYearNetIncome":1193230844,"source":"11012","updatedAt":"2026-08-26T22:31:04.872Z"}]}