{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001080","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":"001080","name":"만호제강","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":3770,"marketCap":132383399200,"sharesOutstanding":35114960,"asOf":"2026-09-26T15:09:35.236Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":0.7,"psr":0.87,"evEbitda":null,"ev":122016995235,"fcff":5756487036,"fcffYield":0.0472,"roe":-0.0192,"revenueGrowth":{"y1":-0.1498,"y3":-0.1552,"y5":-0.0488},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.443Z"},"price":{"high52w":6170,"low52w":3283.2078,"fromHigh":-0.389,"returns":[{"label":"1개월","value":-0.0551},{"label":"3개월","value":-0.0131},{"label":"6개월","value":-0.2708},{"label":"1년","value":-0.0064},{"label":"3년","value":-0.1318},{"label":"5년","value":0.8523}]},"dividends":[{"fiscalYear":2022,"dps":250,"yieldPct":1.18,"payoutPct":11.36},{"fiscalYear":2021,"dps":200,"yieldPct":0.9,"payoutPct":70.29},{"fiscalYear":2020,"dps":200,"yieldPct":1.41,"payoutPct":47.84},{"fiscalYear":2019,"dps":200,"yieldPct":1,"payoutPct":58.1},{"fiscalYear":2018,"dps":150,"yieldPct":0.71,"payoutPct":17.08},{"fiscalYear":2017,"dps":150,"yieldPct":0.77,"payoutPct":11.05}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":215235726877,"operatingIncome":1990802876,"netIncome":2673474159,"controllingNetIncome":2681863861,"ebitda":7785047975,"fcff":269252313,"cfo":1830327116,"capex":1578674606,"totalAssets":252054374237,"totalLiabilities":21932671922,"totalEquity":230121702315,"cash":5868950882,"totalDebt":1194452496},{"fiscalYear":2019,"statement":"연결","revenue":209158970546,"operatingIncome":-1352004776,"netIncome":1066829030,"controllingNetIncome":420307421,"ebitda":3939695306,"fcff":3223983567,"cfo":3467263474,"capex":266803744,"totalAssets":249265095244,"totalLiabilities":18875423385,"totalEquity":230389671859,"cash":6037766799,"totalDebt":801074817},{"fiscalYear":2020,"statement":"연결","revenue":196419616737,"operatingIncome":-366010135,"netIncome":1271123642,"controllingNetIncome":595869322,"ebitda":3216550394,"fcff":7002177846,"cfo":7795703698,"capex":805009237,"totalAssets":249750178792,"totalLiabilities":17451273983,"totalEquity":232298904809,"cash":5270709096,"totalDebt":388507506},{"fiscalYear":2021,"statement":"연결","revenue":196123923305,"operatingIncome":1256042111,"netIncome":865459841,"controllingNetIncome":4090400780,"ebitda":3893669698,"fcff":10089015555,"cfo":11061916102,"capex":979033219,"totalAssets":258241792947,"totalLiabilities":25179106999,"totalEquity":233062685948,"cash":19203192946,"totalDebt":372854071},{"fiscalYear":2022,"statement":"별도","revenue":253705017361,"operatingIncome":209474421,"netIncome":6363937483,"controllingNetIncome":null,"ebitda":2078237250,"fcff":-33117308298,"cfo":-32588114424,"capex":541331514,"totalAssets":257003015078,"totalLiabilities":25657000048,"totalEquity":231346015030,"cash":11373175270,"totalDebt":100263049},{"fiscalYear":2023,"statement":"별도","revenue":213296308408,"operatingIncome":-7441418493,"netIncome":8988679029,"controllingNetIncome":null,"ebitda":-5714448902,"fcff":-6949316137,"cfo":-4032715171,"capex":2926271486,"totalAssets":279981666833,"totalLiabilities":22325402295,"totalEquity":257656264538,"cash":29278847184,"totalDebt":629544270},{"fiscalYear":2024,"statement":"별도","revenue":179904428905,"operatingIncome":-30795040915,"netIncome":-44354713749,"controllingNetIncome":null,"ebitda":-29664696582,"fcff":-34740186022,"cfo":-33924584922,"capex":829905780,"totalAssets":204811085193,"totalLiabilities":25735878225,"totalEquity":179075206968,"cash":2912248704,"totalDebt":100771518},{"fiscalYear":2025,"statement":"별도","revenue":152953052398,"operatingIncome":-11976544318,"netIncome":-3536289351,"controllingNetIncome":null,"ebitda":-10554471176,"fcff":5756487036,"cfo":6776433713,"capex":1035772000,"totalAssets":211164112134,"totalLiabilities":22593210389,"totalEquity":188570901745,"cash":10459347104,"totalDebt":92943139}],"quarterly":[{"stockCode":"001080","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":37148161029,"operatingIncome":-2829084665,"netIncome":-4674295930,"prevYearRevenue":40986124526,"prevYearOperatingIncome":-5072302857,"prevYearNetIncome":-3871485349,"source":"11014","updatedAt":"2026-08-26T22:25:56.881Z"},{"stockCode":"001080","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":39555906833,"operatingIncome":-566592272,"netIncome":253125244,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:56.885Z"}]}