{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004140","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":"004140","name":"동방","market":"KOSPI","sector":"기타 운송관련 서비스업","lastPrice":1783,"marketCap":85533658778,"sharesOutstanding":47971766,"asOf":"2026-09-26T15:09:35.269Z"},"valuation":{"fiscalYear":2025,"per":4.97,"perTtm":12.27,"ttmPeriod":"25Q3~26Q2","pbr":0.49,"psr":0.09,"evEbitda":7.41,"ev":380042082191,"fcff":2479917052,"fcffYield":0.0065,"roe":0.1036,"revenueGrowth":{"y1":0.0504,"y3":0.0647,"y5":0.0911},"operatingIncomeGrowth":{"y1":-0.1814,"y3":0.0505,"y5":0.0538},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.388Z"},"price":{"high52w":3115,"low52w":1649,"fromHigh":-0.4276,"returns":[{"label":"1개월","value":-0.0289},{"label":"3개월","value":0.0813},{"label":"6개월","value":-0.3445},{"label":"1년","value":-0.3904},{"label":"3년","value":-0.0833},{"label":"5년","value":-0.643}]},"dividends":[{"fiscalYear":2025,"dps":30,"yieldPct":1.1,"payoutPct":8.2},{"fiscalYear":2024,"dps":20,"yieldPct":0.9,"payoutPct":4.6},{"fiscalYear":2023,"dps":20,"yieldPct":1,"payoutPct":6.3},{"fiscalYear":2018,"dps":10,"yieldPct":0.7,"payoutPct":1.5},{"fiscalYear":2017,"dps":10,"yieldPct":0.7,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":526437268917,"operatingIncome":14161500379,"netIncome":15801153710,"controllingNetIncome":15294549934,"ebitda":38948058445,"fcff":25500123621,"cfo":28512262117,"capex":13606051141,"totalAssets":554091662356,"totalLiabilities":423904329097,"totalEquity":130187333259,"cash":15233334994,"totalDebt":258310070947},{"fiscalYear":2019,"statement":"연결","revenue":633047831639,"operatingIncome":20944994874,"netIncome":-8669487669,"controllingNetIncome":-8129447582,"ebitda":44865235332,"fcff":4583469632,"cfo":29671311272,"capex":34523040653,"totalAssets":628416350561,"totalLiabilities":512774958198,"totalEquity":115641392363,"cash":38302134754,"totalDebt":303703289663},{"fiscalYear":2020,"statement":"연결","revenue":592054485146,"operatingIncome":24590388329,"netIncome":13396836808,"controllingNetIncome":13107384000,"ebitda":52746581496,"fcff":4565169825,"cfo":21944122164,"capex":25344117513,"totalAssets":526822000781,"totalLiabilities":410051935007,"totalEquity":116770065774,"cash":13800123146,"totalDebt":243709542646},{"fiscalYear":2021,"statement":"연결","revenue":595947334152,"operatingIncome":27775163917,"netIncome":-359593161,"controllingNetIncome":-793093178,"ebitda":42967759626,"fcff":17018133924,"cfo":24651499041,"capex":15126672688,"totalAssets":531255658011,"totalLiabilities":399799099774,"totalEquity":131456558237,"cash":18463410974,"totalDebt":238168209571},{"fiscalYear":2022,"statement":"연결","revenue":758533281842,"operatingIncome":27567777416,"netIncome":1298808285,"controllingNetIncome":817402671,"ebitda":43728500502,"fcff":34111839993,"cfo":49978705518,"capex":24256699448,"totalAssets":567964926094,"totalLiabilities":437684706701,"totalEquity":130280219393,"cash":43152912447,"totalDebt":196516497273},{"fiscalYear":2023,"statement":"연결","revenue":767794640132,"operatingIncome":35189702668,"netIncome":15092199973,"controllingNetIncome":14826161332,"ebitda":53159715497,"fcff":21368244879,"cfo":47570649379,"capex":40203726857,"totalAssets":599319321340,"totalLiabilities":455221060483,"totalEquity":144098260857,"cash":53106601497,"totalDebt":274251980545},{"fiscalYear":2024,"statement":"연결","revenue":871649680262,"operatingIncome":39038582380,"netIncome":20782012909,"controllingNetIncome":20501102195,"ebitda":59752982531,"fcff":9798878917,"cfo":56877636377,"capex":58819195726,"totalAssets":630330388517,"totalLiabilities":471155865814,"totalEquity":159174522703,"cash":59993368445,"totalDebt":291030275582},{"fiscalYear":2025,"statement":"연결","revenue":915552774078,"operatingIncome":31957249609,"netIncome":17403431561,"controllingNetIncome":17220061814,"ebitda":51294975266,"fcff":2479917052,"cfo":9736914504,"capex":18362464669,"totalAssets":664430716098,"totalLiabilities":486085816800,"totalEquity":178344899298,"cash":28223465025,"totalDebt":322731888438}],"quarterly":[{"stockCode":"004140","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":237821685490,"operatingIncome":11785726795,"netIncome":4135028441,"prevYearRevenue":215823368265,"prevYearOperatingIncome":12062084561,"prevYearNetIncome":1350325336,"source":"11014","updatedAt":"2026-08-26T22:27:56.132Z"},{"stockCode":"004140","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":252153007485,"operatingIncome":4312943198,"netIncome":-665688562,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:56.135Z"},{"stockCode":"004140","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":241477837798,"operatingIncome":6535401622,"netIncome":2135660521,"prevYearRevenue":205077553519,"prevYearOperatingIncome":8714396582,"prevYearNetIncome":6195303259,"source":"11013","updatedAt":"2026-08-26T22:27:55.615Z"},{"stockCode":"004140","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":242037009932,"operatingIncome":5284654286,"netIncome":1368195447,"prevYearRevenue":220500527584,"prevYearOperatingIncome":7144183034,"prevYearNetIncome":7738788423,"source":"11012","updatedAt":"2026-08-26T22:27:55.852Z"}]}