{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/353810","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":"353810","name":"이지바이오","market":"KOSDAQ","sector":"동물용 사료 및 조제식품 제조업","lastPrice":6260,"marketCap":207092819200,"sharesOutstanding":33081920,"asOf":"2026-09-26T15:09:35.546Z"},"valuation":{"fiscalYear":2025,"per":7.46,"perTtm":4.94,"ttmPeriod":"25Q3~26Q2","pbr":1.93,"psr":0.43,"evEbitda":5.6,"ev":298485140840,"fcff":31787578261,"fcffYield":0.1065,"roe":0.2906,"revenueGrowth":{"y1":0.241,"y3":0.4528,"y5":0.4018},"operatingIncomeGrowth":{"y1":0.3889,"y3":0.407,"y5":0.2424},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.114Z"},"price":{"high52w":8060,"low52w":5610,"fromHigh":-0.2233,"returns":[{"label":"1개월","value":-0.0203},{"label":"3개월","value":0.0521},{"label":"6개월","value":-0.1401},{"label":"1년","value":-0.0188},{"label":"3년","value":0.9144},{"label":"5년","value":0.1593}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":3.31,"payoutPct":29.77},{"fiscalYear":2024,"dps":200,"yieldPct":4.55,"payoutPct":33.75},{"fiscalYear":2023,"dps":100,"yieldPct":2.82,"payoutPct":21.96},{"fiscalYear":2022,"dps":75,"yieldPct":1.72,"payoutPct":null},{"fiscalYear":2021,"dps":75,"yieldPct":1.63,"payoutPct":null},{"fiscalYear":2020,"dps":75,"yieldPct":0.24,"payoutPct":null}],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":88123274005,"operatingIncome":15198062187,"netIncome":10425484100,"controllingNetIncome":null,"ebitda":null,"fcff":15798099382,"cfo":16464996895,"capex":1215308231,"totalAssets":89822118179,"totalLiabilities":55781964611,"totalEquity":34040153568,"cash":20447381790,"totalDebt":36815547696},{"fiscalYear":2021,"statement":"연결","revenue":129457805008,"operatingIncome":16779466342,"netIncome":10842067754,"controllingNetIncome":10872799301,"ebitda":null,"fcff":13160078926,"cfo":14065939046,"capex":1838999299,"totalAssets":117693760709,"totalLiabilities":72279366692,"totalEquity":45414394017,"cash":20702687297,"totalDebt":50149160223},{"fiscalYear":2022,"statement":"연결","revenue":155557100437,"operatingIncome":16153075579,"netIncome":9347351033,"controllingNetIncome":9130740576,"ebitda":19665019986,"fcff":-9088077423,"cfo":-8124100983,"capex":2049091746,"totalAssets":157810407085,"totalLiabilities":104999290600,"totalEquity":52811116485,"cash":39911441196,"totalDebt":81079957140},{"fiscalYear":2023,"statement":"연결","revenue":165385090893,"operatingIncome":20631216305,"netIncome":16101039239,"controllingNetIncome":15543778639,"ebitda":22692394657,"fcff":34041635138,"cfo":33684376733,"capex":1964510221,"totalAssets":172041553172,"totalLiabilities":105868718730,"totalEquity":66172834442,"cash":29067784364,"totalDebt":81278457706},{"fiscalYear":2024,"statement":"연결","revenue":384330911334,"operatingIncome":32391234291,"netIncome":19903567657,"controllingNetIncome":19604385151,"ebitda":null,"fcff":25399558917,"cfo":25755227253,"capex":4278225013,"totalAssets":360011557801,"totalLiabilities":271212694746,"totalEquity":88798863055,"cash":59855947186,"totalDebt":208525191572},{"fiscalYear":2025,"statement":"연결","revenue":476938919229,"operatingIncome":44989797479,"netIncome":29271545749,"controllingNetIncome":27777669008,"ebitda":53339152131,"fcff":31787578261,"cfo":34653612535,"capex":6303198710,"totalAssets":327472714215,"totalLiabilities":213917539703,"totalEquity":113555174512,"cash":60392892207,"totalDebt":151785213847}],"quarterly":[{"stockCode":"353810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":116896020104,"operatingIncome":11245019069,"netIncome":8634579718,"prevYearRevenue":106421589437,"prevYearOperatingIncome":8917074210,"prevYearNetIncome":6300688481,"source":"11014","updatedAt":"2026-08-26T22:24:13.035Z"},{"stockCode":"353810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":129319671448,"operatingIncome":13593011139,"netIncome":10766278590,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:13.036Z"},{"stockCode":"353810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":130691635182,"operatingIncome":13217330970,"netIncome":11671118368,"prevYearRevenue":116930705012,"prevYearOperatingIncome":9104976255,"prevYearNetIncome":5770463244,"source":"11013","updatedAt":"2026-08-26T22:24:12.485Z"},{"stockCode":"353810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":148130264727,"operatingIncome":15060340605,"netIncome":10857210177,"prevYearRevenue":113792522665,"prevYearOperatingIncome":11046791016,"prevYearNetIncome":4100224197,"source":"11012","updatedAt":"2026-08-26T22:24:12.792Z"}]}