{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/000150","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":"000150","name":"두산","market":"KOSPI","sector":"전자부품 제조업","lastPrice":1473000,"marketCap":23853518955000,"sharesOutstanding":16193835,"asOf":"2026-09-26T15:09:35.220Z"},"valuation":{"fiscalYear":2025,"per":314.75,"perTtm":37.15,"ttmPeriod":"25Q3~26Q2","pbr":15.3,"psr":1.21,"evEbitda":18.67,"ev":28972595955000,"fcff":403666600000,"fcffYield":0.0139,"roe":0.0499,"revenueGrowth":{"y1":0.0911,"y3":0.0519,"y5":0.0298},"operatingIncomeGrowth":{"y1":0.0587,"y3":-0.0191,"y5":0.1492},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.224Z"},"price":{"high52w":2203000,"low52w":532000,"fromHigh":-0.3314,"returns":[{"label":"1개월","value":0.2133},{"label":"3개월","value":0.0215},{"label":"6개월","value":0.2244},{"label":"1년","value":1.6733},{"label":"3년","value":12.0009},{"label":"5년","value":14.0153}]},"dividends":[{"fiscalYear":2025,"dps":4000,"yieldPct":0.37,"payoutPct":94.61},{"fiscalYear":2024,"dps":2000,"yieldPct":0.66,"payoutPct":null},{"fiscalYear":2023,"dps":2000,"yieldPct":2.12,"payoutPct":null},{"fiscalYear":2022,"dps":2000,"yieldPct":2.37,"payoutPct":null},{"fiscalYear":2021,"dps":2000,"yieldPct":1.71,"payoutPct":16.89},{"fiscalYear":2020,"dps":2000,"yieldPct":3.68,"payoutPct":null},{"fiscalYear":2019,"dps":5200,"yieldPct":7.3,"payoutPct":26.3},{"fiscalYear":2018,"dps":5200,"yieldPct":4.5,"payoutPct":null}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":18960372475927,"operatingIncome":264583147468,"netIncome":-1700809954280,"controllingNetIncome":-391244620775,"ebitda":851231451987,"fcff":-194570150874,"cfo":-17769698979,"capex":672929703549,"totalAssets":31556310458668,"totalLiabilities":23162784820939,"totalEquity":8393525637729,"cash":2332606037630,"totalDebt":13662087641893},{"fiscalYear":2016,"statement":"연결","revenue":16410692545519,"operatingIncome":917242620283,"netIncome":50416443790,"controllingNetIncome":196568281387,"ebitda":2439190621264,"fcff":576587578844,"cfo":924981102666,"capex":782911923987,"totalAssets":28664805142790,"totalLiabilities":20763947017927,"totalEquity":7900858124863,"cash":2016275129904,"totalDebt":11536746751341},{"fiscalYear":2017,"statement":"연결","revenue":17580496044638,"operatingIncome":1084409132225,"netIncome":-42313115106,"controllingNetIncome":7228605505,"ebitda":1595369114162,"fcff":285516405384,"cfo":677021773934,"capex":703645536933,"totalAssets":28736478478377,"totalLiabilities":21221322635551,"totalEquity":7515155842826,"cash":2344600297096,"totalDebt":11829910120095},{"fiscalYear":2018,"statement":"연결","revenue":18154702566170,"operatingIncome":1214780124677,"netIncome":-348857114226,"controllingNetIncome":-119749711700,"ebitda":2099049783988,"fcff":613820025583,"cfo":1021890995021,"capex":720477780704,"totalAssets":28875573072691,"totalLiabilities":21827135227370,"totalEquity":7048437845321,"cash":2456189369971,"totalDebt":11635808925927},{"fiscalYear":2019,"statement":"연결","revenue":18446492810268,"operatingIncome":1103323347274,"netIncome":313824054551,"controllingNetIncome":379396113664,"ebitda":1418728023674,"fcff":108956527578,"cfo":784166127919,"capex":1007563346513,"totalAssets":29134709609958,"totalLiabilities":22531061298279,"totalEquity":6603648311679,"cash":1840833889385,"totalDebt":11841838743264},{"fiscalYear":2020,"statement":"연결","revenue":17080748851706,"operatingIncome":530141457498,"netIncome":-748000892784,"controllingNetIncome":-476094515813,"ebitda":1260024575938,"fcff":-312372573404,"cfo":126536367869,"capex":837471516197,"totalAssets":30117622955500,"totalLiabilities":22408094225620,"totalEquity":7709528729880,"cash":2707378621227,"totalDebt":12266758684183},{"fiscalYear":2021,"statement":"연결","revenue":13204153075980,"operatingIncome":945931226947,"netIncome":656730965019,"controllingNetIncome":211824262879,"ebitda":3133958638494,"fcff":389976231978,"cfo":743214641209,"capex":632568340229,"totalAssets":26009852171749,"totalLiabilities":17512799235250,"totalEquity":8497052936499,"cash":2235362000986,"totalDebt":9230990649122},{"fiscalYear":2022,"statement":"연결","revenue":16995760103010,"operatingIncome":1126028726422,"netIncome":-581168717784,"controllingNetIncome":-696398841488,"ebitda":1392381399038,"fcff":-117575653142,"cfo":533183466969,"capex":941684449947,"totalAssets":26315352623211,"totalLiabilities":16017536857154,"totalEquity":10297815766057,"cash":2074186431748,"totalDebt":7301076187689},{"fiscalYear":2023,"statement":"연결","revenue":19130129881903,"operatingIncome":1436262204451,"netIncome":272073643932,"controllingNetIncome":-388278803854,"ebitda":1861094859254,"fcff":1379808374566,"cfo":1908708279056,"capex":823272262953,"totalAssets":28286808651585,"totalLiabilities":17080070105878,"totalEquity":11206738545707,"cash":3539166947066,"totalDebt":7624305874855},{"fiscalYear":2024,"statement":"연결","revenue":18132874000000,"operatingIncome":1003759000000,"netIncome":302227000000,"controllingNetIncome":-226167000000,"ebitda":null,"fcff":-299893200000,"cfo":307830000000,"capex":929595000000,"totalAssets":30143063000000,"totalLiabilities":18253581000000,"totalEquity":11889482000000,"cash":3704064000000,"totalDebt":9008994000000},{"fiscalYear":2025,"statement":"연결","revenue":19784138000000,"operatingIncome":1062715000000,"netIncome":249511000000,"controllingNetIncome":75785000000,"ebitda":1552054000000,"fcff":403666600000,"cfo":981908000000,"capex":898363000000,"totalAssets":32927788000000,"totalLiabilities":20693467000000,"totalEquity":12234321000000,"cash":4927903000000,"totalDebt":10046980000000}],"quarterly":[{"stockCode":"000150","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4452365000000,"operatingIncome":231269000000,"netIncome":111453000000,"prevYearRevenue":3878513000000,"prevYearOperatingIncome":110194000000,"prevYearNetIncome":-94930000000,"source":"11014","updatedAt":"2026-08-26T22:18:52.519Z"},{"stockCode":"000150","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5686658000000,"operatingIncome":275208000000,"netIncome":-106402000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:52.523Z"},{"stockCode":"000150","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5060267000000,"operatingIncome":340828000000,"netIncome":101504000000,"prevYearRevenue":4298676000000,"prevYearOperatingIncome":198460000000,"prevYearNetIncome":11290000000,"source":"11013","updatedAt":"2026-08-26T22:18:51.997Z"},{"stockCode":"000150","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":5586147000000,"operatingIncome":488426000000,"netIncome":535611000000,"prevYearRevenue":5331122000000,"prevYearOperatingIncome":354921000000,"prevYearNetIncome":233171000000,"source":"11012","updatedAt":"2026-08-26T22:18:52.257Z"}]}