{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/007680","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":"007680","name":"대원","market":"KOSDAQ","sector":"건물 건설업","lastPrice":3255,"marketCap":43040012190,"sharesOutstanding":13222738,"asOf":"2026-09-26T15:09:35.291Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.15,"psr":0.38,"evEbitda":null,"ev":135137473996,"fcff":-67403509563,"fcffYield":-0.4988,"roe":-0.0299,"revenueGrowth":{"y1":-0.5955,"y3":-0.3211,"y5":-0.118},"operatingIncomeGrowth":{"y1":-71.3617,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.315Z"},"price":{"high52w":5100,"low52w":3200,"fromHigh":-0.3618,"returns":[{"label":"1개월","value":-0.0166},{"label":"3개월","value":-0.1167},{"label":"6개월","value":-0.2448},{"label":"1년","value":-0.3254},{"label":"3년","value":-0.4187},{"label":"5년","value":-0.6655}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":4.5,"payoutPct":-31.3},{"fiscalYear":2024,"dps":120,"yieldPct":2.9,"payoutPct":57.1},{"fiscalYear":2023,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2022,"dps":300,"yieldPct":4.1,"payoutPct":20.7},{"fiscalYear":2021,"dps":300,"yieldPct":3.1,"payoutPct":13.2},{"fiscalYear":2020,"dps":250,"yieldPct":2.6,"payoutPct":-29},{"fiscalYear":2019,"dps":250,"yieldPct":2.2,"payoutPct":29.5},{"fiscalYear":2018,"dps":250,"yieldPct":2.2,"payoutPct":9.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":333043729040,"operatingIncome":28607745229,"netIncome":30710353353,"controllingNetIncome":30092775454,"ebitda":29983880121,"fcff":4051741600,"cfo":4788943773,"capex":763481137,"totalAssets":444525539996,"totalLiabilities":157520816816,"totalEquity":287004723180,"cash":131028729851,"totalDebt":52354562168},{"fiscalYear":2019,"statement":"연결","revenue":248600434400,"operatingIncome":12473921454,"netIncome":9261020526,"controllingNetIncome":9328262213,"ebitda":16554219899,"fcff":-81896626391,"cfo":-73537610677,"capex":9969782674,"totalAssets":518668184427,"totalLiabilities":218518376310,"totalEquity":300149808117,"cash":64076243059,"totalDebt":88636099608},{"fiscalYear":2020,"statement":"연결","revenue":210114309754,"operatingIncome":3351980023,"netIncome":-10083176888,"controllingNetIncome":-10173267341,"ebitda":7167703507,"fcff":29926541272,"cfo":29188751857,"capex":1349294930,"totalAssets":520491025938,"totalLiabilities":223332905071,"totalEquity":297158120867,"cash":103358092987,"totalDebt":70904932830},{"fiscalYear":2021,"statement":"연결","revenue":295670380524,"operatingIncome":23073482488,"netIncome":30209813619,"controllingNetIncome":30020219110,"ebitda":26087871864,"fcff":17251209999,"cfo":21578730770,"capex":5306202872,"totalAssets":541735510311,"totalLiabilities":196157483558,"totalEquity":345578026753,"cash":136341779802,"totalDebt":43093155587},{"fiscalYear":2022,"statement":"연결","revenue":358311814798,"operatingIncome":17849130270,"netIncome":19510882142,"controllingNetIncome":19490157157,"ebitda":20934231162,"fcff":-8044268983,"cfo":-8109792030,"capex":888132509,"totalAssets":539386491053,"totalLiabilities":176293293436,"totalEquity":363093197617,"cash":118963647796,"totalDebt":46675236913},{"fiscalYear":2023,"statement":"연결","revenue":436092001499,"operatingIncome":-62074519921,"netIncome":-57366416559,"controllingNetIncome":-57446574202,"ebitda":-59473146476,"fcff":-54643826631,"cfo":-56081064364,"capex":253867697,"totalAssets":486532918672,"totalLiabilities":186996049591,"totalEquity":299536869081,"cash":61735568163,"totalDebt":82341743253},{"fiscalYear":2024,"statement":"연결","revenue":277180783733,"operatingIncome":195470402,"netIncome":2630758754,"controllingNetIncome":2825297511,"ebitda":2874866978,"fcff":-73087426206,"cfo":-74864726018,"capex":189473183,"totalAssets":481271732029,"totalLiabilities":193280670250,"totalEquity":287991061779,"cash":83911167122,"totalDebt":80746189507},{"fiscalYear":2025,"statement":"연결","revenue":112122269871,"operatingIncome":-13753624316,"netIncome":-8497939186,"controllingNetIncome":-8451814618,"ebitda":-11877825596,"fcff":-67403509563,"cfo":-69382584061,"capex":33227805,"totalAssets":509462619856,"totalLiabilities":230174715710,"totalEquity":279287904146,"cash":79174523381,"totalDebt":171271985187}],"quarterly":[{"stockCode":"007680","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":22733375445,"operatingIncome":-7768828037,"netIncome":-5035907866,"prevYearRevenue":60143967055,"prevYearOperatingIncome":4020201331,"prevYearNetIncome":3275976846,"source":"11014","updatedAt":"2026-08-26T22:31:35.800Z"},{"stockCode":"007680","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":28485729387,"operatingIncome":-1591359193,"netIncome":-788140041,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:35.807Z"},{"stockCode":"007680","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":28988402448,"operatingIncome":40512850,"netIncome":2492171796,"prevYearRevenue":36595108559,"prevYearOperatingIncome":1360787379,"prevYearNetIncome":452853768,"source":"11013","updatedAt":"2026-08-26T22:31:35.285Z"},{"stockCode":"007680","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":27066449630,"operatingIncome":-11690951,"netIncome":1346345585,"prevYearRevenue":24308056480,"prevYearOperatingIncome":-5754224465,"prevYearNetIncome":-3126745047,"source":"11012","updatedAt":"2026-08-26T22:31:35.531Z"}]}