{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001770","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":"001770","name":"SHD","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":4700,"marketCap":5709926600,"sharesOutstanding":1214878,"asOf":"2026-09-26T15:09:35.246Z"},"valuation":{"fiscalYear":2025,"per":2.9,"perTtm":8.5,"ttmPeriod":"25Q3~26Q2","pbr":0.1,"psr":0.06,"evEbitda":1.21,"ev":3442723141,"fcff":-8582877954,"fcffYield":-2.493,"roe":0.0361,"revenueGrowth":{"y1":-0.0582,"y3":-0.0711,"y5":0.0536},"operatingIncomeGrowth":{"y1":null,"y3":-0.422,"y5":0.7101},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.347Z"},"price":{"high52w":18730,"low52w":4700,"fromHigh":-0.7491,"returns":[{"label":"1개월","value":-0.5053},{"label":"3개월","value":-0.2231},{"label":"6개월","value":-0.7266},{"label":"1년","value":-0.7409},{"label":"3년","value":-0.7873},{"label":"5년","value":-0.8374}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":1.1,"payoutPct":12.34},{"fiscalYear":2024,"dps":100,"yieldPct":0.7,"payoutPct":4.15},{"fiscalYear":2023,"dps":100,"yieldPct":0.5,"payoutPct":110.14},{"fiscalYear":2022,"dps":100,"yieldPct":0.3,"payoutPct":1.12},{"fiscalYear":2021,"dps":100,"yieldPct":0.3,"payoutPct":2.09},{"fiscalYear":2020,"dps":100,"yieldPct":0.5,"payoutPct":24.84},{"fiscalYear":2019,"dps":100,"yieldPct":0.4,"payoutPct":12.61},{"fiscalYear":2018,"dps":100,"yieldPct":0.4,"payoutPct":5.46}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":71644133274,"operatingIncome":3180504697,"netIncome":2226278637,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":6130482331,"capex":null,"totalAssets":64576395972,"totalLiabilities":30542730683,"totalEquity":34033665289,"cash":8733107766,"totalDebt":15200000006},{"fiscalYear":2019,"statement":"별도","revenue":74112165251,"operatingIncome":1013611541,"netIncome":963220658,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":2501942605,"capex":null,"totalAssets":65306966810,"totalLiabilities":31146446607,"totalEquity":34160520203,"cash":7013163603,"totalDebt":14200000010},{"fiscalYear":2020,"statement":"별도","revenue":77326954913,"operatingIncome":187172486,"netIncome":489045220,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":2635738274,"capex":null,"totalAssets":64200496109,"totalLiabilities":29596284970,"totalEquity":34604211139,"cash":8038956505,"totalDebt":13700000000},{"fiscalYear":2021,"statement":"별도","revenue":104770706369,"operatingIncome":5712545723,"netIncome":5792585283,"controllingNetIncome":null,"ebitda":null,"fcff":-1469285744,"cfo":-770577690,"capex":910282746,"totalAssets":71036421199,"totalLiabilities":30435746887,"totalEquity":40600674312,"cash":4923325467,"totalDebt":13700000000},{"fiscalYear":2022,"statement":"별도","revenue":125263992621,"operatingIncome":14179053153,"netIncome":10819013577,"controllingNetIncome":null,"ebitda":null,"fcff":14272125373,"cfo":14167788962,"capex":225073093,"totalAssets":88291972478,"totalLiabilities":36836001991,"totalEquity":51455970487,"cash":18179669368,"totalDebt":13700000000},{"fiscalYear":2023,"statement":"별도","revenue":106293829767,"operatingIncome":672776337,"netIncome":110299965,"controllingNetIncome":null,"ebitda":1212167611,"fcff":-12060854457,"cfo":-11352059131,"capex":1032551632,"totalAssets":84766158128,"totalLiabilities":33500820712,"totalEquity":51265337416,"cash":3229910209,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":106604794578,"operatingIncome":-4025616576,"netIncome":2927969957,"controllingNetIncome":null,"ebitda":null,"fcff":3656336415,"cfo":3595724370,"capex":292318141,"totalAssets":81970747264,"totalLiabilities":28355010203,"totalEquity":53615737061,"cash":13557337641,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":100397778375,"operatingIncome":2737690568,"netIncome":1968600075,"controllingNetIncome":null,"ebitda":2848368225,"fcff":-8582877954,"cfo":-5808087508,"capex":3019976381,"totalAssets":80593567472,"totalLiabilities":25189976442,"totalEquity":55403591030,"cash":2267203459,"totalDebt":null}],"quarterly":[{"stockCode":"001770","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":21231637623,"operatingIncome":872830074,"netIncome":760136460,"prevYearRevenue":28918295860,"prevYearOperatingIncome":-1400941853,"prevYearNetIncome":-1357585096,"source":"11014","updatedAt":"2026-08-26T22:35:37.205Z"},{"stockCode":"001770","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":23129943575,"operatingIncome":465876667,"netIncome":444671737,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:37.209Z"},{"stockCode":"001770","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":27732432129,"operatingIncome":-159179147,"netIncome":-75198560,"prevYearRevenue":29193568440,"prevYearOperatingIncome":745895365,"prevYearNetIncome":665087934,"source":"11013","updatedAt":"2026-08-26T22:35:36.561Z"},{"stockCode":"001770","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":28675905553,"operatingIncome":-579960214,"netIncome":-458121514,"prevYearRevenue":26842628737,"prevYearOperatingIncome":653088462,"prevYearNetIncome":98703944,"source":"11012","updatedAt":"2026-08-26T22:35:36.940Z"}]}