{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002150","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":"002150","name":"도화엔지니어링","market":"KOSPI","sector":"건축기술, 엔지니어링 및 관련 기술 서비스업","lastPrice":5010,"marketCap":168937200000,"sharesOutstanding":33720000,"asOf":"2026-09-26T15:09:35.249Z"},"valuation":{"fiscalYear":2025,"per":23.05,"perTtm":25.6,"ttmPeriod":"25Q3~26Q2","pbr":0.67,"psr":0.24,"evEbitda":6.13,"ev":247886181599,"fcff":3324382456,"fcffYield":0.0134,"roe":0.0288,"revenueGrowth":{"y1":0.1985,"y3":0.0791,"y5":0.0397},"operatingIncomeGrowth":{"y1":null,"y3":0.3613,"y5":0.0464},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.033Z"},"price":{"high52w":7380,"low52w":4600,"fromHigh":-0.3211,"returns":[{"label":"1개월","value":-0.0547},{"label":"3개월","value":0.0694},{"label":"6개월","value":-0.2123},{"label":"1년","value":-0.188},{"label":"3년","value":-0.389},{"label":"5년","value":-0.3993}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":4.7,"payoutPct":136.3},{"fiscalYear":2024,"dps":280,"yieldPct":4.1,"payoutPct":null},{"fiscalYear":2023,"dps":280,"yieldPct":3.5,"payoutPct":44.9},{"fiscalYear":2022,"dps":280,"yieldPct":3.3,"payoutPct":590.81},{"fiscalYear":2021,"dps":280,"yieldPct":3.6,"payoutPct":62.1},{"fiscalYear":2020,"dps":280,"yieldPct":3.4,"payoutPct":52.3},{"fiscalYear":2019,"dps":250,"yieldPct":2.8,"payoutPct":48.2},{"fiscalYear":2018,"dps":220,"yieldPct":2.5,"payoutPct":53.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":402472582378,"operatingIncome":17290544590,"netIncome":13795377348,"controllingNetIncome":null,"ebitda":20648678342,"fcff":27039274645,"cfo":28701403610,"capex":1927679217,"totalAssets":375922303922,"totalLiabilities":127182187328,"totalEquity":248740116594,"cash":49319423731,"totalDebt":4313000000},{"fiscalYear":2019,"statement":"연결","revenue":516127676383,"operatingIncome":27069213016,"netIncome":17382973594,"controllingNetIncome":null,"ebitda":31085526195,"fcff":34846372585,"cfo":39114543034,"capex":4441755896,"totalAssets":408972323161,"totalLiabilities":156395392101,"totalEquity":252576931060,"cash":69380093917,"totalDebt":3790248000},{"fiscalYear":2020,"statement":"연결","revenue":574922988733,"operatingIncome":24010625909,"netIncome":17838645777,"controllingNetIncome":null,"ebitda":28462277902,"fcff":-10480769449,"cfo":22702661695,"capex":33358667157,"totalAssets":451680724368,"totalLiabilities":194845012561,"totalEquity":256835711807,"cash":69376718441,"totalDebt":24817252985},{"fiscalYear":2021,"statement":"연결","revenue":577392660234,"operatingIncome":19985474247,"netIncome":15012948875,"controllingNetIncome":15013929017,"ebitda":26211792297,"fcff":16854358380,"cfo":31511053424,"capex":15772108114,"totalAssets":500216803197,"totalLiabilities":233288041085,"totalEquity":266928762112,"cash":79277230660,"totalDebt":35011541674},{"fiscalYear":2022,"statement":"연결","revenue":555824251958,"operatingIncome":11939896822,"netIncome":1577978719,"controllingNetIncome":1641870812,"ebitda":18310861303,"fcff":13126876816,"cfo":22957634557,"capex":11014909687,"totalAssets":522590275567,"totalLiabilities":255273456899,"totalEquity":267316818668,"cash":63247101612,"totalDebt":35096640824},{"fiscalYear":2023,"statement":"연결","revenue":574990699821,"operatingIncome":21891969353,"netIncome":20743987999,"controllingNetIncome":20739517235,"ebitda":28272903305,"fcff":22014536250,"cfo":29105658138,"capex":8651883068,"totalAssets":605100050298,"totalLiabilities":330735948947,"totalEquity":274364101351,"cash":79695138737,"totalDebt":44170554682},{"fiscalYear":2024,"statement":"연결","revenue":582786671724,"operatingIncome":-13386874639,"netIncome":-6348231037,"controllingNetIncome":-5276413775,"ebitda":-6179878970,"fcff":18287205678,"cfo":21410616622,"capex":6207450634,"totalAssets":605181373534,"totalLiabilities":348775867462,"totalEquity":256405506072,"cash":71062285254,"totalDebt":53949813890},{"fiscalYear":2025,"statement":"연결","revenue":698474865934,"operatingIncome":30117245820,"netIncome":6322351352,"controllingNetIncome":7327763810,"ebitda":40424546429,"fcff":3324382456,"cfo":12948322121,"capex":13622030953,"totalAssets":725157706076,"totalLiabilities":473170192872,"totalEquity":251987513204,"cash":72984956671,"totalDebt":151933938270}],"quarterly":[{"stockCode":"002150","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":180718336504,"operatingIncome":7805608808,"netIncome":5334312527,"prevYearRevenue":130763697251,"prevYearOperatingIncome":-4134177286,"prevYearNetIncome":-4254210707,"source":"11014","updatedAt":"2026-08-26T22:24:53.710Z"},{"stockCode":"002150","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":193373948272,"operatingIncome":14095870177,"netIncome":776536924,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:53.712Z"},{"stockCode":"002150","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":155456782696,"operatingIncome":-2385665312,"netIncome":-2930515371,"prevYearRevenue":157508097667,"prevYearOperatingIncome":3473699381,"prevYearNetIncome":3790728182,"source":"11013","updatedAt":"2026-08-26T22:24:53.169Z"},{"stockCode":"002150","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":169612698905,"operatingIncome":4491439237,"netIncome":3419723839,"prevYearRevenue":166874483491,"prevYearOperatingIncome":4742067454,"prevYearNetIncome":-3579226281,"source":"11012","updatedAt":"2026-08-26T22:24:53.405Z"}]}