{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005160","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":"005160","name":"동국산업","market":"KOSDAQ","sector":"1차 철강 제조업","lastPrice":3680,"marketCap":199619693760,"sharesOutstanding":54244482,"asOf":"2026-09-26T15:09:35.277Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.54,"psr":0.27,"evEbitda":5.17,"ev":142914423528,"fcff":81616015130,"fcffYield":0.5711,"roe":-0.0264,"revenueGrowth":{"y1":-0.0791,"y3":-0.0543,"y5":0.0471},"operatingIncomeGrowth":{"y1":-0.4136,"y3":0.8136,"y5":-0.1757},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.058Z"},"price":{"high52w":3860,"low52w":2155,"fromHigh":-0.0466,"returns":[{"label":"1개월","value":0.4264},{"label":"3개월","value":0.7077},{"label":"6개월","value":0.1554},{"label":"1년","value":0.2246},{"label":"3년","value":-0.2513},{"label":"5년","value":-0.0329}]},"dividends":[{"fiscalYear":2025,"dps":145,"yieldPct":5.1,"payoutPct":-74.78},{"fiscalYear":2024,"dps":130,"yieldPct":2.9,"payoutPct":-106.12},{"fiscalYear":2023,"dps":130,"yieldPct":2.6,"payoutPct":-131.05},{"fiscalYear":2022,"dps":130,"yieldPct":3.6,"payoutPct":298.6},{"fiscalYear":2021,"dps":130,"yieldPct":3.7,"payoutPct":34},{"fiscalYear":2020,"dps":130,"yieldPct":3.8,"payoutPct":102.3},{"fiscalYear":2019,"dps":130,"yieldPct":4.8,"payoutPct":49.4},{"fiscalYear":2018,"dps":130,"yieldPct":5,"payoutPct":63.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":757801859335,"operatingIncome":14777036971,"netIncome":2038893006,"controllingNetIncome":10522600798,"ebitda":37417785423,"fcff":-12760823363,"cfo":-9300683883,"capex":6186046721,"totalAssets":781595349043,"totalLiabilities":260495625838,"totalEquity":521099723205,"cash":28901875732,"totalDebt":121653700745},{"fiscalYear":2019,"statement":"연결","revenue":673704707146,"operatingIncome":32924085223,"netIncome":18083886051,"controllingNetIncome":13567379773,"ebitda":56640274711,"fcff":45500110368,"cfo":46004137781,"capex":2589375394,"totalAssets":752912818297,"totalLiabilities":223081050503,"totalEquity":529831767794,"cash":35582600878,"totalDebt":77439883055},{"fiscalYear":2020,"statement":"연결","revenue":578249736571,"operatingIncome":18463403866,"netIncome":8133901848,"controllingNetIncome":6542559224,"ebitda":42014944540,"fcff":96309156132,"cfo":100684318038,"capex":5768608759,"totalAssets":741703202365,"totalLiabilities":211373683825,"totalEquity":530329518540,"cash":61715604987,"totalDebt":66319443192},{"fiscalYear":2021,"statement":"연결","revenue":729135545402,"operatingIncome":34929987273,"netIncome":37321225442,"controllingNetIncome":19701732573,"ebitda":57519187623,"fcff":-61028974585,"cfo":-53961155102,"capex":7839821049,"totalAssets":809138974202,"totalLiabilities":251783314129,"totalEquity":557355660073,"cash":38440148105,"totalDebt":77058617531},{"fiscalYear":2022,"statement":"연결","revenue":860529534483,"operatingIncome":1177844051,"netIncome":2243412239,"controllingNetIncome":6461426640,"ebitda":24041051296,"fcff":-50411648516,"cfo":-18964270231,"capex":35533257527,"totalAssets":874777320396,"totalLiabilities":320290409526,"totalEquity":554486910870,"cash":27631808849,"totalDebt":180137402072},{"fiscalYear":2023,"statement":"연결","revenue":757010071920,"operatingIncome":-27109102145,"netIncome":-20641304363,"controllingNetIncome":-5111094282,"ebitda":-6688631409,"fcff":-25282949221,"cfo":8067633710,"capex":41541028169,"totalAssets":892650627661,"totalLiabilities":367222141854,"totalEquity":525428485807,"cash":22411330738,"totalDebt":39794937558},{"fiscalYear":2024,"statement":"연결","revenue":790288185559,"operatingIncome":11981654449,"netIncome":-29632894661,"controllingNetIncome":-6311725565,"ebitda":28254016468,"fcff":-100289312837,"cfo":-18642990460,"capex":89411263241,"totalAssets":942820929732,"totalLiabilities":454512716073,"totalEquity":488308213659,"cash":33713818288,"totalDebt":913350803},{"fiscalYear":2025,"statement":"연결","revenue":727764317548,"operatingIncome":7025489185,"netIncome":-11059840115,"controllingNetIncome":-9989794725,"ebitda":27639709029,"fcff":81616015130,"cfo":90050046465,"capex":17218955654,"totalAssets":872019766188,"totalLiabilities":400978004658,"totalEquity":471041761530,"cash":57046778920,"totalDebt":341508688}],"quarterly":[{"stockCode":"005160","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":175907537704,"operatingIncome":-4988684466,"netIncome":-4096488471,"prevYearRevenue":205900190524,"prevYearOperatingIncome":6617224299,"prevYearNetIncome":3578829102,"source":"11014","updatedAt":"2026-08-26T22:26:00.033Z"},{"stockCode":"005160","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":151830190002,"operatingIncome":-3319368331,"netIncome":-4720684908,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:00.037Z"},{"stockCode":"005160","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":166995362103,"operatingIncome":-4566829706,"netIncome":-10694967069,"prevYearRevenue":204574443197,"prevYearOperatingIncome":9741726759,"prevYearNetIncome":5469007393,"source":"11013","updatedAt":"2026-08-26T22:25:59.484Z"},{"stockCode":"005160","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":163391223975,"operatingIncome":-855131392,"netIncome":-10567984910,"prevYearRevenue":195452146645,"prevYearOperatingIncome":5591815223,"prevYearNetIncome":-7711674129,"source":"11012","updatedAt":"2026-08-26T22:25:59.777Z"}]}