{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004970","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":"004970","name":"신라교역","market":"KOSPI","sector":"어로 어업","lastPrice":8980,"marketCap":143680000000,"sharesOutstanding":16000000,"asOf":"2026-09-26T15:09:35.276Z"},"valuation":{"fiscalYear":2025,"per":30.96,"perTtm":3,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.32,"evEbitda":2.99,"ev":74680203090,"fcff":-29770046832,"fcffYield":-0.3986,"roe":0.0077,"revenueGrowth":{"y1":-0.0834,"y3":0.0167,"y5":0.0408},"operatingIncomeGrowth":{"y1":-1.0953,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.495Z"},"price":{"high52w":10500,"low52w":8840,"fromHigh":-0.1448,"returns":[{"label":"1개월","value":-0.0406},{"label":"3개월","value":0.0135},{"label":"6개월","value":-0.0617},{"label":"1년","value":-0.0197},{"label":"3년","value":0.0965},{"label":"5년","value":-0.3066}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":5.5,"payoutPct":148.77},{"fiscalYear":2024,"dps":500,"yieldPct":5,"payoutPct":19.65},{"fiscalYear":2023,"dps":500,"yieldPct":5.6,"payoutPct":45.98},{"fiscalYear":2022,"dps":500,"yieldPct":4.25,"payoutPct":55.6},{"fiscalYear":2021,"dps":500,"yieldPct":3.66,"payoutPct":17.73},{"fiscalYear":2020,"dps":500,"yieldPct":5.31,"payoutPct":104.37},{"fiscalYear":2019,"dps":500,"yieldPct":4.17,"payoutPct":77.57},{"fiscalYear":2018,"dps":500,"yieldPct":3.85,"payoutPct":19.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":355250226390,"operatingIncome":7432109418,"netIncome":40403429457,"controllingNetIncome":40403418298,"ebitda":null,"fcff":-30781398181,"cfo":-3054581642,"capex":27918661406,"totalAssets":581034540699,"totalLiabilities":71237994721,"totalEquity":509796545978,"cash":86508600451,"totalDebt":7407790000},{"fiscalYear":2019,"statement":"연결","revenue":369645830609,"operatingIncome":-4247759543,"netIncome":10313816051,"controllingNetIncome":10312002252,"ebitda":null,"fcff":-2912932640,"cfo":-684536073,"capex":2706860674,"totalAssets":619927969163,"totalLiabilities":101796691431,"totalEquity":518131277732,"cash":34251100940,"totalDebt":42067810000},{"fiscalYear":2020,"statement":"연결","revenue":372322115284,"operatingIncome":-4878559975,"netIncome":7669341581,"controllingNetIncome":7665140350,"ebitda":3065984776,"fcff":-4003110464,"cfo":6805548093,"capex":11687687614,"totalAssets":629072904762,"totalLiabilities":111067184349,"totalEquity":518005720413,"cash":22453956747,"totalDebt":39727830000},{"fiscalYear":2021,"statement":"연결","revenue":346502046058,"operatingIncome":16894920312,"netIncome":44526706578,"controllingNetIncome":44526700525,"ebitda":null,"fcff":-21129801297,"cfo":-2359865128,"capex":19533877279,"totalAssets":680457027435,"totalLiabilities":127921320912,"totalEquity":552535706523,"cash":49625404937,"totalDebt":53000000000},{"fiscalYear":2022,"statement":"연결","revenue":432649280569,"operatingIncome":14467242991,"netIncome":14194800945,"controllingNetIncome":14194789138,"ebitda":22309429189,"fcff":-10476636675,"cfo":11139684487,"capex":23254169978,"totalAssets":716401497952,"totalLiabilities":157356040716,"totalEquity":559045457236,"cash":99120640251,"totalDebt":73000000000},{"fiscalYear":2023,"statement":"연결","revenue":434185755533,"operatingIncome":13925633567,"netIncome":17164767577,"controllingNetIncome":17164753629,"ebitda":61582817264,"fcff":26312592589,"cfo":42565807147,"capex":19478719532,"totalAssets":748620183007,"totalLiabilities":178568344162,"totalEquity":570051838845,"cash":113083443755,"totalDebt":87000000000},{"fiscalYear":2024,"statement":"연결","revenue":496120565456,"operatingIncome":16438800579,"netIncome":40168828006,"controllingNetIncome":39603954219,"ebitda":40190041760,"fcff":52740632497,"cfo":66836969075,"capex":16977363735,"totalAssets":764717279119,"totalLiabilities":160627956409,"totalEquity":604089322710,"cash":158160820774,"totalDebt":60000000000},{"fiscalYear":2025,"statement":"연결","revenue":454741129091,"operatingIncome":-1566075725,"netIncome":5305235921,"controllingNetIncome":4640661342,"ebitda":24955066886,"fcff":-29770046832,"cfo":-13055426424,"capex":18298268688,"totalAssets":722434235404,"totalLiabilities":119361127534,"totalEquity":603073107870,"cash":116289796910,"totalDebt":47290000000}],"quarterly":[{"stockCode":"004970","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":105287175044,"operatingIncome":-3157301726,"netIncome":3006796153,"prevYearRevenue":107437919403,"prevYearOperatingIncome":905006137,"prevYearNetIncome":-14169093791,"source":"11014","updatedAt":"2026-08-26T22:25:33.540Z"},{"stockCode":"004970","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":128037312959,"operatingIncome":777974333,"netIncome":12784289875,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:33.543Z"},{"stockCode":"004970","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":85918859854,"operatingIncome":4474069632,"netIncome":11791125303,"prevYearRevenue":111456198040,"prevYearOperatingIncome":3479981681,"prevYearNetIncome":1287978808,"source":"11013","updatedAt":"2026-08-26T22:25:33.019Z"},{"stockCode":"004970","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":128967003906,"operatingIncome":505625880,"netIncome":20300207727,"prevYearRevenue":98030129736,"prevYearOperatingIncome":-335944823,"prevYearNetIncome":-11773828915,"source":"11012","updatedAt":"2026-08-26T22:25:33.266Z"}]}