{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001470","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":"001470","name":"삼부토건","market":"KOSPI","sector":"토목 건설업","lastPrice":5820,"marketCap":227794235460,"sharesOutstanding":39139903,"asOf":"2026-09-26T15:09:35.242Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":1.29,"ttmPeriod":"25Q3~26Q2","pbr":null,"psr":2.05,"evEbitda":null,"ev":270531367849,"fcff":23944317699,"fcffYield":0.0885,"roe":null,"revenueGrowth":{"y1":-0.76,"y3":-0.3664,"y5":-0.2179},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.478Z"},"price":{"high52w":5820,"low52w":5820,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":-0.8902},{"label":"5년","value":-0.8609}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":177427227023,"operatingIncome":-9369499535,"netIncome":-73282725714,"controllingNetIncome":-72752127600,"ebitda":null,"fcff":-29854877990,"cfo":-17833573029,"capex":12869375644,"totalAssets":382789732400,"totalLiabilities":215254239148,"totalEquity":167535493252,"cash":114018225612,"totalDebt":84439263198},{"fiscalYear":2019,"statement":"연결","revenue":226287328070,"operatingIncome":4957492088,"netIncome":7421711533,"controllingNetIncome":7421847571,"ebitda":null,"fcff":-10022101209,"cfo":-10280054299,"capex":8420957,"totalAssets":390385063359,"totalLiabilities":212522074374,"totalEquity":177862988985,"cash":79123896173,"totalDebt":94680682545},{"fiscalYear":2020,"statement":"연결","revenue":379362245615,"operatingIncome":-7849588856,"netIncome":-21137963361,"controllingNetIncome":-17478104872,"ebitda":13885619338,"fcff":-29425122195,"cfo":-27202580548,"capex":2585063837,"totalAssets":458484438831,"totalLiabilities":300131647810,"totalEquity":158352791021,"cash":57939952218,"totalDebt":173551328210},{"fiscalYear":2021,"statement":"연결","revenue":357047939605,"operatingIncome":-4353122537,"netIncome":-2512440828,"controllingNetIncome":-2443007954,"ebitda":null,"fcff":-40021615364,"cfo":-38070959319,"capex":5388609438,"totalAssets":518134299719,"totalLiabilities":312924661168,"totalEquity":205209638551,"cash":76821748547,"totalDebt":170183708500},{"fiscalYear":2022,"statement":"연결","revenue":436292508722,"operatingIncome":-81877991386,"netIncome":-90441647309,"controllingNetIncome":-90412825324,"ebitda":-81311503719,"fcff":-56788541405,"cfo":-61451269838,"capex":98640965,"totalAssets":498726793527,"totalLiabilities":308796987564,"totalEquity":189929805963,"cash":55130892292,"totalDebt":128070505600},{"fiscalYear":2023,"statement":"연결","revenue":574975687073,"operatingIncome":-78151994195,"netIncome":-111007774067,"controllingNetIncome":-110490810673,"ebitda":null,"fcff":-99962833570,"cfo":-107067053400,"capex":151700025,"totalAssets":513742450417,"totalLiabilities":411614796994,"totalEquity":102127653423,"cash":41992921294,"totalDebt":204478641175},{"fiscalYear":2024,"statement":"연결","revenue":462425746422,"operatingIncome":-112577744269,"netIncome":-127766951618,"controllingNetIncome":-127706950624,"ebitda":-102162808116,"fcff":101443605788,"cfo":93192972837,"capex":1305895011,"totalAssets":300331502195,"totalLiabilities":292664231363,"totalEquity":7667270832,"cash":17026420766,"totalDebt":69343825298},{"fiscalYear":2025,"statement":"연결","revenue":110992936772,"operatingIncome":-26610157339,"netIncome":-76708414194,"controllingNetIncome":-76708398427,"ebitda":-26179200666,"fcff":23944317699,"cfo":21897904352,"capex":88844595,"totalAssets":174374947199,"totalLiabilities":316426365247,"totalEquity":-142051418048,"cash":20711548347,"totalDebt":63448680736}],"quarterly":[{"stockCode":"001470","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":39121721906,"operatingIncome":14856605279,"netIncome":17939355994,"prevYearRevenue":64324605691,"prevYearOperatingIncome":-26803902192,"prevYearNetIncome":-31458962908,"source":"11014","updatedAt":"2026-08-26T22:28:30.752Z"},{"stockCode":"001470","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25314385596,"operatingIncome":18166306530,"netIncome":-16040223861,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:30.755Z"},{"stockCode":"001470","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15745964939,"operatingIncome":-1147874704,"netIncome":-2004030258,"prevYearRevenue":4944038774,"prevYearOperatingIncome":-29273557135,"prevYearNetIncome":-29657478798,"source":"11013","updatedAt":"2026-08-26T22:28:30.207Z"},{"stockCode":"001470","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":21981751624,"operatingIncome":-6946231988,"netIncome":176408096331,"prevYearRevenue":41607036496,"prevYearOperatingIncome":-30245316509,"prevYearNetIncome":-48950067529,"source":"11012","updatedAt":"2026-08-26T22:28:30.455Z"}]}