{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001230","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":"001230","name":"동국홀딩스","market":"KOSPI","sector":"기타 금융업","lastPrice":2125,"marketCap":330453894375,"sharesOutstanding":155507715,"asOf":"2026-09-26T15:09:35.238Z"},"valuation":{"fiscalYear":2025,"per":20.56,"perTtm":2.81,"ttmPeriod":"25Q3~26Q2","pbr":0.18,"psr":0.17,"evEbitda":null,"ev":464163683017,"fcff":19946860946,"fcffYield":0.043,"roe":0.0094,"revenueGrowth":{"y1":-0.0071,"y3":-0.3844,"y5":-0.1754},"operatingIncomeGrowth":{"y1":-0.3198,"y3":-0.6242,"y5":-0.3311},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.379Z"},"price":{"high52w":2185,"low52w":1238.9912,"fromHigh":-0.0275,"returns":[{"label":"1개월","value":0.0468},{"label":"3개월","value":0.2559},{"label":"6개월","value":0.1853},{"label":"1년","value":0.6034},{"label":"3년","value":0.1096},{"label":"5년","value":-0.3681}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":1.2,"payoutPct":19.3},{"fiscalYear":2024,"dps":500,"yieldPct":6.8,"payoutPct":132.4},{"fiscalYear":2023,"dps":600,"yieldPct":6.8,"payoutPct":8.3},{"fiscalYear":2022,"dps":500,"yieldPct":4.2,"payoutPct":11.1},{"fiscalYear":2021,"dps":400,"yieldPct":2.5,"payoutPct":6.8},{"fiscalYear":2020,"dps":200,"yieldPct":2.6,"payoutPct":28.7},{"fiscalYear":2017,"dps":100,"yieldPct":0.9,"payoutPct":206.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":5964930870893,"operatingIncome":144961103724,"netIncome":-304481652173,"controllingNetIncome":-297854692268,"ebitda":478693296311,"fcff":262120197085,"cfo":229429860386,"capex":61956206508,"totalAssets":5730222156546,"totalLiabilities":3697980233361,"totalEquity":2032241923185,"cash":343098604832,"totalDebt":2686851942704},{"fiscalYear":2019,"statement":"연결","revenue":5658431459389,"operatingIncome":164555175276,"netIncome":-81691128740,"controllingNetIncome":-68508780730,"ebitda":376140480777,"fcff":253106547547,"cfo":213476544046,"capex":48835503400,"totalAssets":5439008436653,"totalLiabilities":3493909750521,"totalEquity":1945098686132,"cash":391940835941,"totalDebt":2679588486611},{"fiscalYear":2020,"statement":"연결","revenue":5206191561313,"operatingIncome":294697649009,"netIncome":69455194791,"controllingNetIncome":65094896407,"ebitda":null,"fcff":603945862868,"cfo":631569644088,"capex":84954328153,"totalAssets":5418538741502,"totalLiabilities":3282307853010,"totalEquity":2136230888492,"cash":269061655298,"totalDebt":2291244415962},{"fiscalYear":2021,"statement":"연결","revenue":7240296531105,"operatingIncome":803015420425,"netIncome":558595878971,"controllingNetIncome":550532050255,"ebitda":940446186835,"fcff":27783268993,"cfo":125744822816,"capex":152652812743,"totalAssets":6334110919060,"totalLiabilities":3551698513509,"totalEquity":2782412405551,"cash":405248336356,"totalDebt":2231288082882},{"fiscalYear":2022,"statement":"연결","revenue":8511126283083,"operatingIncome":743493091943,"netIncome":425456163404,"controllingNetIncome":413042412704,"ebitda":819314788081,"fcff":577282217668,"cfo":692878221866,"capex":174347107006,"totalAssets":6451247796882,"totalLiabilities":3164636526811,"totalEquity":3286611270071,"cash":664588116725,"totalDebt":1961155879516},{"fiscalYear":2023,"statement":"연결","revenue":1841113699327,"operatingIncome":60062636095,"netIncome":231577736410,"controllingNetIncome":224999103014,"ebitda":3223257189749,"fcff":405046942330,"cfo":460669701532,"capex":101895263213,"totalAssets":2421648337449,"totalLiabilities":644335386070,"totalEquity":1777312951379,"cash":259081014032,"totalDebt":241445774334},{"fiscalYear":2024,"statement":"연결","revenue":1999426088314,"operatingIncome":58003101705,"netIncome":19652546713,"controllingNetIncome":11743566623,"ebitda":75720259270,"fcff":57350118065,"cfo":85244849153,"capex":34246005491,"totalAssets":2509278276042,"totalLiabilities":729676090365,"totalEquity":1779602185677,"cash":227677890738,"totalDebt":241124321290},{"fiscalYear":2025,"statement":"연결","revenue":1985265094613,"operatingIncome":39456572869,"netIncome":20721382562,"controllingNetIncome":16075280676,"ebitda":null,"fcff":19946860946,"cfo":54667957475,"capex":41978820777,"totalAssets":2693396462019,"totalLiabilities":737647329544,"totalEquity":1955749132475,"cash":157178589574,"totalDebt":290888378216}],"quarterly":[{"stockCode":"001230","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":497018162979,"operatingIncome":10242041553,"netIncome":8076143086,"prevYearRevenue":531438600681,"prevYearOperatingIncome":17256336555,"prevYearNetIncome":1624901360,"source":"11014","updatedAt":"2026-08-26T22:22:53.448Z"},{"stockCode":"001230","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":542024405510,"operatingIncome":1609867170,"netIncome":3561489900,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:53.449Z"},{"stockCode":"001230","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":565301770556,"operatingIncome":6221482196,"netIncome":5333157959,"prevYearRevenue":465564240587,"prevYearOperatingIncome":14957549526,"prevYearNetIncome":2184816410,"source":"11013","updatedAt":"2026-08-26T22:22:52.919Z"},{"stockCode":"001230","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":656942780812,"operatingIncome":20114930956,"netIncome":100456162507,"prevYearRevenue":480658285537,"prevYearOperatingIncome":12647114620,"prevYearNetIncome":6898933166,"source":"11012","updatedAt":"2026-08-26T22:22:53.201Z"}]}