{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004890","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":"004890","name":"동일산업","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":34800,"marketCap":84397482000,"sharesOutstanding":2425215,"asOf":"2026-09-26T15:09:35.275Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":23.83,"ttmPeriod":"25Q3~26Q2","pbr":0.21,"psr":0.24,"evEbitda":9.53,"ev":33737066501,"fcff":-2721265228,"fcffYield":-0.0807,"roe":-0.0311,"revenueGrowth":{"y1":-0.1632,"y3":-0.1127,"y5":0.0086},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.284Z"},"price":{"high52w":40550,"low52w":33200,"fromHigh":-0.1418,"returns":[{"label":"1개월","value":-0.0373},{"label":"3개월","value":0.0435},{"label":"6개월","value":-0.1019},{"label":"1년","value":-0.1201},{"label":"3년","value":-0.3321},{"label":"5년","value":-0.6836}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":2.5,"payoutPct":null},{"fiscalYear":2024,"dps":1250,"yieldPct":3.2,"payoutPct":18.6},{"fiscalYear":2023,"dps":1000,"yieldPct":2.1,"payoutPct":null},{"fiscalYear":2019,"dps":750,"yieldPct":1.3,"payoutPct":114.9},{"fiscalYear":2018,"dps":1500,"yieldPct":2.6,"payoutPct":20.9},{"fiscalYear":2017,"dps":1700,"yieldPct":2.6,"payoutPct":15.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":391030405366,"operatingIncome":17303913060,"netIncome":15655241870,"controllingNetIncome":15655241870,"ebitda":25596861659,"fcff":-2332363267,"cfo":2437584628,"capex":4769947895,"totalAssets":409723954180,"totalLiabilities":54786535168,"totalEquity":354937419012,"cash":38481689496,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":354691269674,"operatingIncome":-979068265,"netIncome":3750676199,"controllingNetIncome":3750676199,"ebitda":10977979777,"fcff":11714563985,"cfo":23828459703,"capex":12119226668,"totalAssets":404853414806,"totalLiabilities":51048566546,"totalEquity":353804848260,"cash":48023654643,"totalDebt":4305688513},{"fiscalYear":2020,"statement":"연결","revenue":333283307254,"operatingIncome":1983168601,"netIncome":8015170130,"controllingNetIncome":8015170130,"ebitda":15457444063,"fcff":14929915781,"cfo":20105667431,"capex":5286940632,"totalAssets":417500512224,"totalLiabilities":57018140195,"totalEquity":360482372029,"cash":25875259397,"totalDebt":8808749169},{"fiscalYear":2021,"statement":"연결","revenue":464419157825,"operatingIncome":42048806893,"netIncome":43781037304,"controllingNetIncome":43781037304,"ebitda":55573437704,"fcff":15442771834,"cfo":22580276619,"capex":7255444353,"totalAssets":473764601980,"totalLiabilities":71727779886,"totalEquity":402036822094,"cash":42589373578,"totalDebt":8209083128},{"fiscalYear":2022,"statement":"연결","revenue":498050514999,"operatingIncome":22590867293,"netIncome":21844965319,"controllingNetIncome":21844965319,"ebitda":34704386030,"fcff":1448274715,"cfo":29382480109,"capex":28358526324,"totalAssets":499402713211,"totalLiabilities":82125521241,"totalEquity":417277191970,"cash":45450247008,"totalDebt":20052403626},{"fiscalYear":2023,"statement":"연결","revenue":441161261164,"operatingIncome":-4238627709,"netIncome":-1075698296,"controllingNetIncome":-1075698296,"ebitda":8087407724,"fcff":12230631726,"cfo":19306367515,"capex":7517696988,"totalAssets":476136021763,"totalLiabilities":66058894901,"totalEquity":410077126862,"cash":55474890012,"totalDebt":15156430626},{"fiscalYear":2024,"statement":"연결","revenue":415796640204,"operatingIncome":-4158725047,"netIncome":14566572474,"controllingNetIncome":14566572474,"ebitda":4298451129,"fcff":11329490413,"cfo":15090730520,"capex":4342854281,"totalAssets":482005377173,"totalLiabilities":59240677942,"totalEquity":422764699231,"cash":101286309988,"totalDebt":2388908808},{"fiscalYear":2025,"statement":"연결","revenue":347922351797,"operatingIncome":-2749636572,"netIncome":-12905767490,"controllingNetIncome":-12905767490,"ebitda":3541347014,"fcff":-2721265228,"cfo":1478462544,"capex":4470100521,"totalAssets":455132592932,"totalLiabilities":48710587594,"totalEquity":406422005338,"cash":60292516025,"totalDebt":9632100526}],"quarterly":[{"stockCode":"004890","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":90352540047,"operatingIncome":-2498675196,"netIncome":-1344003929,"prevYearRevenue":98131444433,"prevYearOperatingIncome":1826850001,"prevYearNetIncome":5245918433,"source":"11014","updatedAt":"2026-08-26T22:28:00.053Z"},{"stockCode":"004890","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":78448634366,"operatingIncome":-704345445,"netIncome":-14868472961,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:00.057Z"},{"stockCode":"004890","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":82941586226,"operatingIncome":2894231892,"netIncome":8755584791,"prevYearRevenue":90863123739,"prevYearOperatingIncome":1435778258,"prevYearNetIncome":813522261,"source":"11013","updatedAt":"2026-08-26T22:27:59.511Z"},{"stockCode":"004890","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":103121421802,"operatingIncome":8049509871,"netIncome":10999171277,"prevYearRevenue":88258053645,"prevYearOperatingIncome":-982394189,"prevYearNetIncome":2493187139,"source":"11012","updatedAt":"2026-08-26T22:27:59.803Z"}]}