{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004360","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":"004360","name":"세방","market":"KOSPI","sector":"도로 화물 운송업","lastPrice":13480,"marketCap":257678328440,"sharesOutstanding":19115603,"asOf":"2026-09-26T15:09:35.271Z"},"valuation":{"fiscalYear":2025,"per":3.92,"perTtm":4.16,"ttmPeriod":"25Q3~26Q2","pbr":0.21,"psr":0.21,"evEbitda":6.56,"ev":303936649859,"fcff":21143834363,"fcffYield":0.0696,"roe":0.0561,"revenueGrowth":{"y1":-0.0958,"y3":-0.0127,"y5":0.0807},"operatingIncomeGrowth":{"y1":0.1145,"y3":-0.1544,"y5":0.1075},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.457Z"},"price":{"high52w":16690,"low52w":11820,"fromHigh":-0.1923,"returns":[{"label":"1개월","value":-0.0015},{"label":"3개월","value":0.1404},{"label":"6개월","value":-0.119},{"label":"1년","value":-0.0161},{"label":"3년","value":0.2221},{"label":"5년","value":0.006}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":1.96,"payoutPct":10.09},{"fiscalYear":2024,"dps":300,"yieldPct":2.64,"payoutPct":7.62},{"fiscalYear":2023,"dps":300,"yieldPct":2.45,"payoutPct":9.3},{"fiscalYear":2022,"dps":300,"yieldPct":1.09,"payoutPct":6.19},{"fiscalYear":2021,"dps":200,"yieldPct":1.7,"payoutPct":8.45},{"fiscalYear":2020,"dps":190,"yieldPct":1.72,"payoutPct":13.18},{"fiscalYear":2019,"dps":175,"yieldPct":1.55,"payoutPct":72.98},{"fiscalYear":2018,"dps":175,"yieldPct":1.42,"payoutPct":9.21}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":651682250494,"operatingIncome":11420260737,"netIncome":43533468404,"controllingNetIncome":43415651704,"ebitda":14100591485,"fcff":-7960322308,"cfo":25112669737,"capex":33706511946,"totalAssets":988929794075,"totalLiabilities":173138297698,"totalEquity":815791496377,"cash":38073047195,"totalDebt":24550000000},{"fiscalYear":2019,"statement":"연결","revenue":723284021805,"operatingIncome":16142572001,"netIncome":5494477328,"controllingNetIncome":5516551165,"ebitda":null,"fcff":19393740725,"cfo":51331664792,"capex":32655607049,"totalAssets":1107634793449,"totalLiabilities":289133240221,"totalEquity":818501553228,"cash":52478867195,"totalDebt":80234819472},{"fiscalYear":2020,"statement":"연결","revenue":842238652659,"operatingIncome":16388544263,"netIncome":32610547298,"controllingNetIncome":32534344927,"ebitda":49223439612,"fcff":22073102166,"cfo":40262517123,"capex":19327154711,"totalAssets":1164648377717,"totalLiabilities":311208174882,"totalEquity":853440202835,"cash":57890870358,"totalDebt":100996467856},{"fiscalYear":2021,"statement":"연결","revenue":1057709412045,"operatingIncome":29158209219,"netIncome":52433874833,"controllingNetIncome":52432741076,"ebitda":75462556966,"fcff":19707352499,"cfo":37011496862,"capex":18397195371,"totalAssets":1245288419938,"totalLiabilities":348131642570,"totalEquity":897156777368,"cash":53551656018,"totalDebt":89048315419},{"fiscalYear":2022,"statement":"연결","revenue":1290350585813,"operatingIncome":45146617926,"netIncome":105527037527,"controllingNetIncome":105390804723,"ebitda":64131887978,"fcff":39481327129,"cfo":74145576765,"capex":36168868181,"totalAssets":1280973786600,"totalLiabilities":277495007259,"totalEquity":1003478779341,"cash":57086723951,"totalDebt":72487744394},{"fiscalYear":2023,"statement":"연결","revenue":1141950047426,"operatingIncome":28656237456,"netIncome":69963792685,"controllingNetIncome":69758245448,"ebitda":null,"fcff":27537479042,"cfo":56618502631,"capex":32146619171,"totalAssets":1345241646591,"totalLiabilities":287005143410,"totalEquity":1058236503181,"cash":55249283238,"totalDebt":31499748830},{"fiscalYear":2024,"statement":"연결","revenue":1373388758110,"operatingIncome":24495686269,"netIncome":85471393368,"controllingNetIncome":85451716536,"ebitda":null,"fcff":23706566303,"cfo":52188792867,"capex":31792075218,"totalAssets":1480281617589,"totalLiabilities":345651980660,"totalEquity":1134629636929,"cash":65989749573,"totalDebt":37419329483},{"fiscalYear":2025,"statement":"연결","revenue":1241786832538,"operatingIncome":27300616862,"netIncome":65602594475,"controllingNetIncome":65657052841,"ebitda":46312078279,"fcff":21143834363,"cfo":69622089214,"capex":51145588964,"totalAssets":1495953029989,"totalLiabilities":287361361968,"totalEquity":1208591668021,"cash":60518090501,"totalDebt":106776411920}],"quarterly":[{"stockCode":"004360","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":315507178793,"operatingIncome":7332240105,"netIncome":11557746306,"prevYearRevenue":335052915212,"prevYearOperatingIncome":5354797500,"prevYearNetIncome":15009808985,"source":"11014","updatedAt":"2026-08-26T22:23:30.330Z"},{"stockCode":"004360","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":274217565373,"operatingIncome":-2310917886,"netIncome":8642071472,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:30.333Z"},{"stockCode":"004360","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":299758732903,"operatingIncome":6884035805,"netIncome":19381802780,"prevYearRevenue":325443384490,"prevYearOperatingIncome":10665419485,"prevYearNetIncome":27993124224,"source":"11013","updatedAt":"2026-08-26T22:23:29.804Z"},{"stockCode":"004360","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":307315327731,"operatingIncome":8457630131,"netIncome":22427741415,"prevYearRevenue":326618703882,"prevYearOperatingIncome":11613875158,"prevYearNetIncome":17409652473,"source":"11012","updatedAt":"2026-08-26T22:23:30.065Z"}]}