{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001430","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":"001430","name":"세아베스틸지주","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":45600,"marketCap":1635312626400,"sharesOutstanding":35862119,"asOf":"2026-09-26T15:09:35.241Z"},"valuation":{"fiscalYear":2025,"per":29.1,"perTtm":18.37,"ttmPeriod":"25Q3~26Q2","pbr":0.84,"psr":0.45,"evEbitda":6.24,"ev":1402440400889,"fcff":-61693573875,"fcffYield":-0.044,"roe":0.0289,"revenueGrowth":{"y1":0.0043,"y3":-0.0593,"y5":0.0757},"operatingIncomeGrowth":{"y1":0.8805,"y3":-0.0836,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.314Z"},"price":{"high52w":90300,"low52w":23500,"fromHigh":-0.495,"returns":[{"label":"1개월","value":0.0495},{"label":"3개월","value":0.414},{"label":"6개월","value":-0.3439},{"label":"1년","value":0.8277},{"label":"3년","value":0.8537},{"label":"5년","value":0.6858}]},"dividends":[{"fiscalYear":2025,"dps":1200,"yieldPct":1.5,"payoutPct":68.6},{"fiscalYear":2024,"dps":1200,"yieldPct":6.1,"payoutPct":190.4},{"fiscalYear":2023,"dps":1200,"yieldPct":4.6,"payoutPct":30},{"fiscalYear":2022,"dps":1200,"yieldPct":6.5,"payoutPct":null},{"fiscalYear":2021,"dps":1500,"yieldPct":7.4,"payoutPct":26.56},{"fiscalYear":2020,"dps":200,"yieldPct":1.9,"payoutPct":null},{"fiscalYear":2019,"dps":300,"yieldPct":1.87,"payoutPct":55.7},{"fiscalYear":2018,"dps":850,"yieldPct":4.66,"payoutPct":144.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":2526725912931,"operatingIncome":222292064476,"netIncome":165047731489,"controllingNetIncome":150908983776,"ebitda":355591228903,"fcff":286676735655,"cfo":353713049239,"capex":83358041758,"totalAssets":3593929794898,"totalLiabilities":1677317718258,"totalEquity":1916612076640,"cash":117807111136,"totalDebt":975075369380},{"fiscalYear":2016,"statement":"연결","revenue":2531111524260,"operatingIncome":143463963416,"netIncome":104654832540,"controllingNetIncome":88700729014,"ebitda":294593551303,"fcff":114016250248,"cfo":255231398961,"capex":163131085589,"totalAssets":3537087560425,"totalLiabilities":1542848235073,"totalEquity":1994239325352,"cash":22181963656,"totalDebt":999315758860},{"fiscalYear":2017,"statement":"연결","revenue":3055344916475,"operatingIncome":188523884602,"netIncome":137150033601,"controllingNetIncome":126704893948,"ebitda":345534198093,"fcff":146744769351,"cfo":221905765985,"capex":98326769365,"totalAssets":3590984648655,"totalLiabilities":1487814150407,"totalEquity":2103170498248,"cash":12337481554,"totalDebt":924385555984},{"fiscalYear":2018,"statement":"연결","revenue":3278056472831,"operatingIncome":55861842226,"netIncome":24809845730,"controllingNetIncome":20992106053,"ebitda":221479859057,"fcff":28777034729,"cfo":88020960186,"capex":82263010376,"totalAssets":3718893786248,"totalLiabilities":1723895062517,"totalEquity":1994998723731,"cash":71740697855,"totalDebt":1084685150808},{"fiscalYear":2019,"statement":"연결","revenue":2960677156184,"operatingIncome":43988893029,"netIncome":19189145067,"controllingNetIncome":17207406347,"ebitda":219554368376,"fcff":275073677586,"cfo":323396794077,"capex":66302986602,"totalAssets":3576889161377,"totalLiabilities":1593798152255,"totalEquity":1983091009122,"cash":74952449597,"totalDebt":976167132025},{"fiscalYear":2020,"statement":"연결","revenue":2535775915596,"operatingIncome":-3332103122,"netIncome":-245476439576,"controllingNetIncome":-245902585872,"ebitda":178051749856,"fcff":357165403310,"cfo":385737835559,"capex":48792432295,"totalAssets":3280434990885,"totalLiabilities":1566714421685,"totalEquity":1713720569200,"cash":75697904262,"totalDebt":827694398212},{"fiscalYear":2021,"statement":"연결","revenue":3651102951303,"operatingIncome":238429625560,"netIncome":183668658624,"controllingNetIncome":185883846517,"ebitda":353407660907,"fcff":39058702513,"cfo":83083139983,"capex":60296358838,"totalAssets":3525996555495,"totalLiabilities":1619635049491,"totalEquity":1906361506004,"cash":64772638376,"totalDebt":744552697026},{"fiscalYear":2022,"statement":"연결","revenue":4386332748546,"operatingIncome":127856465832,"netIncome":88310592966,"controllingNetIncome":90976319980,"ebitda":238102601189,"fcff":-49275405345,"cfo":32901932284,"capex":103740000916,"totalAssets":3818404052059,"totalLiabilities":1846659305036,"totalEquity":1971744747023,"cash":136897186911,"totalDebt":955874594505},{"fiscalYear":2023,"statement":"연결","revenue":4083481175925,"operatingIncome":196690160681,"netIncome":125991352125,"controllingNetIncome":128258301779,"ebitda":301991539884,"fcff":115188366283,"cfo":229768401458,"capex":143426866076,"totalAssets":3665171000621,"totalLiabilities":1626121166492,"totalEquity":2039049834129,"cash":97264808995,"totalDebt":884414433768},{"fiscalYear":2024,"statement":"연결","revenue":3636063257694,"operatingIncome":52332166350,"netIncome":20273054942,"controllingNetIncome":20236627791,"ebitda":169300398598,"fcff":155728066853,"cfo":318005330699,"capex":190896719344,"totalAssets":3826646864046,"totalLiabilities":1795239994311,"totalEquity":2031406869735,"cash":263554899330,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":3651585276954,"operatingIncome":98411992401,"netIncome":56136309970,"controllingNetIncome":56196198013,"ebitda":224728528768,"fcff":-61693573875,"cfo":113476256502,"capex":201856396163,"totalAssets":3914568488213,"totalLiabilities":1961614625454,"totalEquity":1952953862759,"cash":232872225511,"totalDebt":null}],"quarterly":[{"stockCode":"001430","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":925909360482,"operatingIncome":26956604639,"netIncome":33865532269,"prevYearRevenue":883476214897,"prevYearOperatingIncome":24422859948,"prevYearNetIncome":11369105127,"source":"11014","updatedAt":"2026-08-26T22:20:15.856Z"},{"stockCode":"001430","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":861265398475,"operatingIncome":8856508499,"netIncome":-1916499080,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:15.859Z"},{"stockCode":"001430","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":967600159045,"operatingIncome":31091813341,"netIncome":21896210934,"prevYearRevenue":899902494839,"prevYearOperatingIncome":18103104964,"prevYearNetIncome":6003584755,"source":"11013","updatedAt":"2026-08-26T22:20:15.361Z"},{"stockCode":"001430","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1135709521548,"operatingIncome":59839774820,"netIncome":35167437387,"prevYearRevenue":964508023158,"prevYearOperatingIncome":44495774299,"prevYearNetIncome":18183692026,"source":"11012","updatedAt":"2026-08-26T22:20:15.615Z"}]}