{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/000640","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":"000640","name":"동아쏘시오홀딩스","market":"KOSPI","sector":"기타 금융업","lastPrice":93000,"marketCap":626125011000,"sharesOutstanding":6732527,"asOf":"2026-09-26T15:09:35.227Z"},"valuation":{"fiscalYear":2025,"per":6.88,"perTtm":7.38,"ttmPeriod":"25Q3~26Q2","pbr":0.55,"psr":0.44,"evEbitda":5.47,"ev":1166113522536,"fcff":189326707788,"fcffYield":0.1624,"roe":0.0832,"revenueGrowth":{"y1":0.0724,"y3":0.121,"y5":0.1279},"operatingIncomeGrowth":{"y1":0.191,"y3":0.372,"y5":0.1408},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.570Z"},"price":{"high52w":122800,"low52w":75800,"fromHigh":-0.2427,"returns":[{"label":"1개월","value":0.0087},{"label":"3개월","value":0.2269},{"label":"6개월","value":-0.0549},{"label":"1년","value":-0.1976},{"label":"3년","value":-0.0765},{"label":"5년","value":-0.2152}]},"dividends":[{"fiscalYear":2025,"dps":1700,"yieldPct":1.6,"payoutPct":12.14},{"fiscalYear":2024,"dps":1700,"yieldPct":1.7,"payoutPct":18.31},{"fiscalYear":2023,"dps":2200,"yieldPct":2.2,"payoutPct":23.71},{"fiscalYear":2022,"dps":1500,"yieldPct":1.5,"payoutPct":84.07},{"fiscalYear":2021,"dps":1500,"yieldPct":1.3,"payoutPct":15.56},{"fiscalYear":2020,"dps":1000,"yieldPct":0.8,"payoutPct":3.73},{"fiscalYear":2019,"dps":1000,"yieldPct":0.93,"payoutPct":31.06},{"fiscalYear":2018,"dps":1000,"yieldPct":0.9,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":707495924243,"operatingIncome":50548771797,"netIncome":-163889504757,"controllingNetIncome":-163977361481,"ebitda":51884239809,"fcff":35501888760,"cfo":58321851922,"capex":32072959271,"totalAssets":1241932781639,"totalLiabilities":506169780228,"totalEquity":735763001411,"cash":107493898785,"totalDebt":370873341128},{"fiscalYear":2019,"statement":"연결","revenue":769685605087,"operatingIncome":52823155830,"netIncome":19975207429,"controllingNetIncome":19764497054,"ebitda":75503365984,"fcff":57542680450,"cfo":96786624585,"capex":45154582587,"totalAssets":1358576945107,"totalLiabilities":611673079204,"totalEquity":746903865903,"cash":86822004397,"totalDebt":468509939686},{"fiscalYear":2020,"statement":"연결","revenue":783315662469,"operatingIncome":50609922157,"netIncome":162361991624,"controllingNetIncome":162345444364,"ebitda":88643143149,"fcff":38142293810,"cfo":84572091360,"capex":55207146655,"totalAssets":1511106332704,"totalLiabilities":622382702032,"totalEquity":888723630672,"cash":88771246408,"totalDebt":487886170248},{"fiscalYear":2021,"statement":"연결","revenue":881944084032,"operatingIncome":61564188030,"netIncome":60511695848,"controllingNetIncome":60270881319,"ebitda":null,"fcff":59186616945,"cfo":131087231089,"capex":78731176156,"totalAssets":1691388335986,"totalLiabilities":706347761608,"totalEquity":985040574378,"cash":99634591419,"totalDebt":537583396001},{"fiscalYear":2022,"statement":"연결","revenue":1014860897959,"operatingIncome":37854827137,"netIncome":7835195645,"controllingNetIncome":11152789458,"ebitda":77913948264,"fcff":4690110917,"cfo":75874278319,"capex":78593290410,"totalAssets":1731452067203,"totalLiabilities":732791277454,"totalEquity":998660789749,"cash":95129944850,"totalDebt":552134243246},{"fiscalYear":2023,"statement":"연결","revenue":1132002860400,"operatingIncome":76881723048,"netIncome":55863039721,"controllingNetIncome":57989523147,"ebitda":106554916832,"fcff":18470097954,"cfo":158697909566,"capex":159513814479,"totalAssets":1957106350366,"totalLiabilities":929797048609,"totalEquity":1027309301757,"cash":119858545650,"totalDebt":691881670363},{"fiscalYear":2024,"statement":"연결","revenue":1333229636666,"operatingIncome":82094664924,"netIncome":57573399359,"controllingNetIncome":58022061478,"ebitda":154747189810,"fcff":28751506900,"cfo":82994953702,"capex":75559390376,"totalAssets":2030483787016,"totalLiabilities":966546316740,"totalEquity":1063937470276,"cash":117391058232,"totalDebt":739965208330},{"fiscalYear":2025,"statement":"연결","revenue":1429766810735,"operatingIncome":97772974663,"netIncome":91466489869,"controllingNetIncome":90944551526,"ebitda":213101013874,"fcff":189326707788,"cfo":227391724773,"capex":58610704082,"totalAssets":2079304723754,"totalLiabilities":927773911607,"totalEquity":1151530812147,"cash":122563865444,"totalDebt":662552376980}],"quarterly":[{"stockCode":"000640","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":382602789895,"operatingIncome":33306434579,"netIncome":47135769492,"prevYearRevenue":356892412302,"prevYearOperatingIncome":22544295070,"prevYearNetIncome":27542162487,"source":"11014","updatedAt":"2026-08-26T22:21:21.366Z"},{"stockCode":"000640","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":371863315535,"operatingIncome":15956555799,"netIncome":-11662836341,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:21.369Z"},{"stockCode":"000640","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":351000418644,"operatingIncome":19137430906,"netIncome":20504681778,"prevYearRevenue":328401233515,"prevYearOperatingIncome":20350210741,"prevYearNetIncome":17969311743,"source":"11013","updatedAt":"2026-08-26T22:21:20.850Z"},{"stockCode":"000640","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":412392339788,"operatingIncome":38958865341,"netIncome":28896376606,"prevYearRevenue":346899471790,"prevYearOperatingIncome":28159773544,"prevYearNetIncome":38024244975,"source":"11012","updatedAt":"2026-08-26T22:21:21.111Z"}]}