{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/353200","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":"353200","name":"대덕전자","market":"KOSPI","sector":"전자부품 제조업","lastPrice":112300,"marketCap":5549520677500,"sharesOutstanding":49416925,"asOf":"2026-09-26T15:09:35.546Z"},"valuation":{"fiscalYear":2025,"per":116.57,"perTtm":36.49,"ttmPeriod":"25Q3~26Q2","pbr":6.18,"psr":5.21,"evEbitda":37.95,"ev":5556864308578,"fcff":5135336517,"fcffYield":0.0009,"roe":0.0537,"revenueGrowth":{"y1":0.1941,"y3":-0.0681,"y5":0.1141},"operatingIncomeGrowth":{"y1":3.3573,"y3":-0.4047,"y5":0.7885},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.890Z"},"price":{"high52w":190900,"low52w":27400,"fromHigh":-0.4117,"returns":[{"label":"1개월","value":0.009},{"label":"3개월","value":-0.1569},{"label":"6개월","value":0.315},{"label":"1년","value":3.2218},{"label":"3년","value":3.2863},{"label":"5년","value":5.5481}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":0.8,"payoutPct":54.1},{"fiscalYear":2024,"dps":400,"yieldPct":2,"payoutPct":86.8},{"fiscalYear":2023,"dps":300,"yieldPct":1.3,"payoutPct":60.9},{"fiscalYear":2022,"dps":400,"yieldPct":2,"payoutPct":11.2},{"fiscalYear":2021,"dps":300,"yieldPct":1.3,"payoutPct":24.5},{"fiscalYear":2020,"dps":300,"yieldPct":2.6,"payoutPct":null}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":620598045942,"operatingIncome":2681155696,"netIncome":-8739612891,"controllingNetIncome":null,"ebitda":null,"fcff":-17272031408,"cfo":82856729827,"capex":100165191031,"totalAssets":809177121206,"totalLiabilities":171396181022,"totalEquity":637780940184,"cash":22624703094,"totalDebt":13761139551},{"fiscalYear":2021,"statement":"연결","revenue":1000931518781,"operatingIncome":72467127013,"netIncome":63027288650,"controllingNetIncome":null,"ebitda":187534633802,"fcff":72392943610,"cfo":203808775837,"capex":131954680382,"totalAssets":941014398589,"totalLiabilities":259131514537,"totalEquity":681882884052,"cash":76665885310,"totalDebt":1419142829},{"fiscalYear":2022,"statement":"연결","revenue":1316163420252,"operatingIncome":232523019093,"netIncome":183925142573,"controllingNetIncome":null,"ebitda":335189444292,"fcff":86243862198,"cfo":293618998810,"capex":207386179773,"totalAssets":1191756988159,"totalLiabilities":336767845823,"totalEquity":854989142336,"cash":122363723877,"totalDebt":27303269105},{"fiscalYear":2023,"statement":"연결","revenue":909651486895,"operatingIncome":23732043885,"netIncome":25377820749,"controllingNetIncome":null,"ebitda":155206988699,"fcff":59548171269,"cfo":180749115327,"capex":121222440748,"totalAssets":1127535530258,"totalLiabilities":259199449761,"totalEquity":868336080497,"cash":76565618165,"totalDebt":20147163789},{"fiscalYear":2024,"statement":"연결","revenue":892135903752,"operatingIncome":11259489061,"netIncome":23762727122,"controllingNetIncome":23762727122,"ebitda":134968718018,"fcff":35534689319,"cfo":97822445823,"capex":62302560852,"totalAssets":1088723750887,"totalLiabilities":213209811638,"totalEquity":875513939249,"cash":38156613986,"totalDebt":15978255524},{"fiscalYear":2025,"statement":"연결","revenue":1065294559811,"operatingIncome":49061483387,"netIncome":47605327690,"controllingNetIncome":47605327690,"ebitda":146444209354,"fcff":5135336517,"cfo":71551720318,"capex":67139083088,"totalAssets":1178006544303,"totalLiabilities":280701384139,"totalEquity":897305160164,"cash":33867887933,"totalDebt":41211519011}],"quarterly":[{"stockCode":"353200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":286173331095,"operatingIncome":24447836803,"netIncome":23278950587,"prevYearRevenue":232654029818,"prevYearOperatingIncome":9218191469,"prevYearNetIncome":5176583217,"source":"11014","updatedAt":"2026-08-26T22:19:17.084Z"},{"stockCode":"353200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":317887737499,"operatingIncome":28949052994,"netIncome":25618077784,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:17.086Z"},{"stockCode":"353200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":346314163690,"operatingIncome":51298108850,"netIncome":45502474083,"prevYearRevenue":215375771235,"prevYearOperatingIncome":-6201501633,"prevYearNetIncome":-5700600296,"source":"11013","updatedAt":"2026-08-26T22:19:16.564Z"},{"stockCode":"353200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":400975252509,"operatingIncome":70276407960,"netIncome":57674515507,"prevYearRevenue":245857719982,"prevYearOperatingIncome":1866095223,"prevYearNetIncome":4408899615,"source":"11012","updatedAt":"2026-08-26T22:19:16.799Z"}]}