{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003030","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":"003030","name":"세아제강지주","market":"KOSPI","sector":"기타 금융업","lastPrice":107500,"marketCap":445228127500,"sharesOutstanding":4141657,"asOf":"2026-09-26T15:09:35.258Z"},"valuation":{"fiscalYear":2025,"per":7.04,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.22,"psr":0.12,"evEbitda":null,"ev":-212630718724,"fcff":-582261295025,"fcffYield":null,"roe":0.0311,"revenueGrowth":{"y1":0.023,"y3":-0.0167,"y5":0.1027},"operatingIncomeGrowth":{"y1":-0.0273,"y3":-0.2867,"y5":0.2513},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.577Z"},"price":{"high52w":253000,"low52w":96500,"fromHigh":-0.5751,"returns":[{"label":"1개월","value":0.0782},{"label":"3개월","value":-0.0393},{"label":"6개월","value":-0.4389},{"label":"1년","value":-0.3109},{"label":"3년","value":-0.5069},{"label":"5년","value":-0.1502}]},"dividends":[{"fiscalYear":2025,"dps":1800,"yieldPct":1.2,"payoutPct":10.2},{"fiscalYear":2024,"dps":1800,"yieldPct":0.8,"payoutPct":17},{"fiscalYear":2023,"dps":2000,"yieldPct":0.9,"payoutPct":2.9},{"fiscalYear":2022,"dps":2250,"yieldPct":1.4,"payoutPct":3.3},{"fiscalYear":2021,"dps":1750,"yieldPct":1.7,"payoutPct":4},{"fiscalYear":2020,"dps":1500,"yieldPct":3.3,"payoutPct":35.5},{"fiscalYear":2019,"dps":1500,"yieldPct":3.8,"payoutPct":-197.3},{"fiscalYear":2018,"dps":1800,"yieldPct":3.7,"payoutPct":2.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1781689432273,"operatingIncome":80535316334,"netIncome":322767021160,"controllingNetIncome":318321889443,"ebitda":null,"fcff":89837513316,"cfo":127506065898,"capex":50662367810,"totalAssets":2445381294325,"totalLiabilities":1092781938119,"totalEquity":1352599356206,"cash":111817829333,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":2643906637146,"operatingIncome":63138665327,"netIncome":14745474985,"controllingNetIncome":6306557273,"ebitda":107660375312,"fcff":58213537602,"cfo":92498656901,"capex":44318716326,"totalAssets":2448548032007,"totalLiabilities":1096201014407,"totalEquity":1352347017600,"cash":120236113671,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":2306357441761,"operatingIncome":67104301851,"netIncome":33771312954,"controllingNetIncome":-17651106043,"ebitda":136230194397,"fcff":221021617260,"cfo":268774832408,"capex":62273646158,"totalAssets":2315558156681,"totalLiabilities":984841924573,"totalEquity":1330716232108,"cash":187009135894,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":2841722127579,"operatingIncome":298952263629,"netIncome":226651777025,"controllingNetIncome":220656030829,"ebitda":335241537135,"fcff":-217181029790,"cfo":-165692653993,"capex":59355171027,"totalAssets":2898999027652,"totalLiabilities":1312346968538,"totalEquity":1586652059114,"cash":234314271432,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":3953834150660,"operatingIncome":567163868807,"netIncome":376265181568,"controllingNetIncome":306275370484,"ebitda":null,"fcff":217527681538,"cfo":398956817619,"capex":197631913128,"totalAssets":3572067658664,"totalLiabilities":1591270344983,"totalEquity":1980797313681,"cash":490386937299,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":3913342472741,"operatingIncome":590946429587,"netIncome":409652266510,"controllingNetIncome":304229672559,"ebitda":601618866373,"fcff":88472983882,"cfo":555702324109,"capex":494774231483,"totalAssets":4340755996109,"totalLiabilities":1951857663889,"totalEquity":2388898332220,"cash":713742113592,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":3675086864147,"operatingIncome":211611279793,"netIncome":117043515792,"controllingNetIncome":42824292337,"ebitda":null,"fcff":-608651224460,"cfo":280735992814,"capex":908658563156,"totalAssets":5555573758508,"totalLiabilities":2897364493988,"totalEquity":2658209264520,"cash":841006854015,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":3759574982771,"operatingIncome":205826153302,"netIncome":97853853614,"controllingNetIncome":63259086548,"ebitda":230453837705,"fcff":-582261295025,"cfo":17431961261,"capex":626911772004,"totalAssets":6046779971967,"totalLiabilities":3313662457400,"totalEquity":2733117514567,"cash":657858846224,"totalDebt":null}],"quarterly":[{"stockCode":"003030","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":923121767071,"operatingIncome":39786648116,"netIncome":16214533802,"prevYearRevenue":860019849085,"prevYearOperatingIncome":19387730846,"prevYearNetIncome":7689842295,"source":"11014","updatedAt":"2026-08-26T22:22:07.510Z"},{"stockCode":"003030","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":868554388322,"operatingIncome":15977941611,"netIncome":-23562048982,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:07.516Z"},{"stockCode":"003030","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":991921004523,"operatingIncome":26676309176,"netIncome":8241662521,"prevYearRevenue":947007867708,"prevYearOperatingIncome":65022890014,"prevYearNetIncome":59701935293,"source":"11013","updatedAt":"2026-08-26T22:22:06.978Z"},{"stockCode":"003030","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1166898744311,"operatingIncome":-50795879556,"netIncome":-74622910591,"prevYearRevenue":1020890959670,"prevYearOperatingIncome":85038673561,"prevYearNetIncome":45499433501,"source":"11012","updatedAt":"2026-08-26T22:22:07.235Z"}]}