{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/000430","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":"000430","name":"대원강업","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":5020,"marketCap":311240000000,"sharesOutstanding":62000000,"asOf":"2026-09-26T15:09:35.225Z"},"valuation":{"fiscalYear":2025,"per":8.55,"perTtm":3.53,"ttmPeriod":"25Q3~26Q2","pbr":0.55,"psr":0.19,"evEbitda":3.36,"ev":325595504000,"fcff":-503042933,"fcffYield":-0.0015,"roe":0.0671,"revenueGrowth":{"y1":0.1693,"y3":0.16,"y5":0.1317},"operatingIncomeGrowth":{"y1":1.0832,"y3":0.2869,"y5":0.5525},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.470Z"},"price":{"high52w":6000,"low52w":3210,"fromHigh":-0.1633,"returns":[{"label":"1개월","value":0.1784},{"label":"3개월","value":0.328},{"label":"6개월","value":0.2645},{"label":"1년","value":0.3387},{"label":"3년","value":-0.0772},{"label":"5년","value":0.1743}]},"dividends":[{"fiscalYear":2025,"dps":110,"yieldPct":2.73,"payoutPct":18.72},{"fiscalYear":2024,"dps":110,"yieldPct":2.89,"payoutPct":23.79},{"fiscalYear":2023,"dps":110,"yieldPct":2.01,"payoutPct":22.26},{"fiscalYear":2022,"dps":100,"yieldPct":2.69,"payoutPct":32.88},{"fiscalYear":2021,"dps":100,"yieldPct":2.67,"payoutPct":null},{"fiscalYear":2020,"dps":100,"yieldPct":2.64,"payoutPct":null},{"fiscalYear":2019,"dps":115,"yieldPct":3.3,"payoutPct":44.49},{"fiscalYear":2018,"dps":115,"yieldPct":2.9,"payoutPct":40.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":995413421022,"operatingIncome":42231279664,"netIncome":23857285581,"controllingNetIncome":17413577176,"ebitda":96924342222,"fcff":101764212529,"cfo":119893625440,"capex":26569239565,"totalAssets":1085767330274,"totalLiabilities":515047305129,"totalEquity":570720025145,"cash":27574961404,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":960215102441,"operatingIncome":26938915914,"netIncome":21198892867,"controllingNetIncome":16025945019,"ebitda":80906546032,"fcff":-21945924839,"cfo":6162416971,"capex":34696383430,"totalAssets":1047989108475,"totalLiabilities":460690033819,"totalEquity":587299074656,"cash":29231808303,"totalDebt":1226806779},{"fiscalYear":2020,"statement":"연결","revenue":861230959669,"operatingIncome":5212549273,"netIncome":-2670014389,"controllingNetIncome":-6439852830,"ebitda":68240499727,"fcff":31367674933,"cfo":39584998356,"capex":15269854381,"totalAssets":1017866946915,"totalLiabilities":445770949780,"totalEquity":572095997135,"cash":18561887085,"totalDebt":768789977},{"fiscalYear":2021,"statement":"연결","revenue":862222796887,"operatingIncome":-4958511406,"netIncome":-2857371907,"controllingNetIncome":-6886666947,"ebitda":93916868590,"fcff":-1476281595,"cfo":14375102012,"capex":21119553520,"totalAssets":983029517334,"totalLiabilities":406038473793,"totalEquity":576991043541,"cash":9719009748,"totalDebt":828891772},{"fiscalYear":2022,"statement":"연결","revenue":1024450498787,"operatingIncome":22056715849,"netIncome":23233915898,"controllingNetIncome":18856009790,"ebitda":76822159622,"fcff":32779866641,"cfo":56182941889,"capex":30870411498,"totalAssets":1010418825338,"totalLiabilities":412406943010,"totalEquity":598011882328,"cash":47259130264,"totalDebt":866712815},{"fiscalYear":2023,"statement":"연결","revenue":1106756862193,"operatingIncome":59171860226,"netIncome":37786380416,"controllingNetIncome":30636266210,"ebitda":99914069361,"fcff":28190214092,"cfo":54263486958,"capex":33560542413,"totalAssets":1026303658490,"totalLiabilities":408110668532,"totalEquity":618192989958,"cash":26217870233,"totalDebt":9434414111},{"fiscalYear":2024,"statement":"연결","revenue":1367585047000,"operatingIncome":22564927000,"netIncome":31896742000,"controllingNetIncome":23615769000,"ebitda":null,"fcff":-2744562507,"cfo":55142023000,"capex":70853996000,"totalAssets":1302349327000,"totalLiabilities":621334585000,"totalEquity":681014742000,"cash":17482105000,"totalDebt":52622458000},{"fiscalYear":2025,"statement":"연결","revenue":1599072177000,"operatingIncome":47006630000,"netIncome":45988040000,"controllingNetIncome":36422853000,"ebitda":96922409000,"fcff":-503042933,"cfo":111220582000,"capex":123473662000,"totalAssets":1449297103000,"totalLiabilities":719091681000,"totalEquity":730205422000,"cash":23085653000,"totalDebt":37441157000}],"quarterly":[{"stockCode":"000430","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":389954042000,"operatingIncome":-3386518000,"netIncome":-3660965000,"prevYearRevenue":367782157000,"prevYearOperatingIncome":17305059000,"prevYearNetIncome":12180006000,"source":"11014","updatedAt":"2026-08-26T22:23:24.038Z"},{"stockCode":"000430","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":405432683000,"operatingIncome":15418397000,"netIncome":25930254000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:24.044Z"},{"stockCode":"000430","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":432811233000,"operatingIncome":23274789000,"netIncome":34982160000,"prevYearRevenue":381958890000,"prevYearOperatingIncome":18385233000,"prevYearNetIncome":15475017000,"source":"11013","updatedAt":"2026-08-26T22:23:23.507Z"},{"stockCode":"000430","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":472011656000,"operatingIncome":38487335000,"netIncome":30865344000,"prevYearRevenue":421726561000,"prevYearOperatingIncome":16589517000,"prevYearNetIncome":8243733000,"source":"11012","updatedAt":"2026-08-26T22:23:23.754Z"}]}