{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/008260","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":"008260","name":"NI스틸","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":3275,"marketCap":93665383175,"sharesOutstanding":28600117,"asOf":"2026-09-26T15:09:35.293Z"},"valuation":{"fiscalYear":2025,"per":4.94,"perTtm":5.07,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.38,"evEbitda":4.87,"ev":283554856253,"fcff":-5068672195,"fcffYield":-0.0179,"roe":0.0723,"revenueGrowth":{"y1":-0.0993,"y3":-0.1131,"y5":0.0518},"operatingIncomeGrowth":{"y1":-0.189,"y3":-0.2368,"y5":0.101},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.533Z"},"price":{"high52w":4100,"low52w":2800,"fromHigh":-0.2012,"returns":[{"label":"1개월","value":-0.0396},{"label":"3개월","value":0.1491},{"label":"6개월","value":-0.1015},{"label":"1년","value":-0.089},{"label":"3년","value":-0.4449},{"label":"5년","value":-0.2607}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":2.77,"payoutPct":14.86},{"fiscalYear":2024,"dps":100,"yieldPct":2.86,"payoutPct":10.97},{"fiscalYear":2023,"dps":125,"yieldPct":2.09,"payoutPct":7.12},{"fiscalYear":2022,"dps":100,"yieldPct":2.29,"payoutPct":5.86},{"fiscalYear":2021,"dps":75,"yieldPct":2.24,"payoutPct":9.72},{"fiscalYear":2020,"dps":50,"yieldPct":1.97,"payoutPct":11.78},{"fiscalYear":2019,"dps":50,"yieldPct":2.24,"payoutPct":22.28},{"fiscalYear":2018,"dps":50,"yieldPct":2.18,"payoutPct":14.01}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":150732789514,"operatingIncome":16483889745,"netIncome":10204491685,"controllingNetIncome":null,"ebitda":30204674635,"fcff":11801116373,"cfo":null,"capex":19312057236,"totalAssets":243908883157,"totalLiabilities":137609986314,"totalEquity":106298896843,"cash":400358734,"totalDebt":111478027426},{"fiscalYear":2019,"statement":"별도","revenue":148224449796,"operatingIncome":12087846088,"netIncome":6417500351,"controllingNetIncome":null,"ebitda":28561312349,"fcff":20815350890,"cfo":null,"capex":16780466684,"totalAssets":258675167065,"totalLiabilities":147790456217,"totalEquity":110884710848,"cash":2003663000,"totalDebt":121350938971},{"fiscalYear":2020,"statement":"별도","revenue":192571841002,"operatingIncome":18614457452,"netIncome":12133552645,"controllingNetIncome":null,"ebitda":33959957582,"fcff":8400309722,"cfo":null,"capex":32327249132,"totalAssets":287376145505,"totalLiabilities":165936196797,"totalEquity":121439948708,"cash":596196250,"totalDebt":122689806613},{"fiscalYear":2021,"statement":"별도","revenue":248212749463,"operatingIncome":31201431595,"netIncome":22054807252,"controllingNetIncome":null,"ebitda":49579281572,"fcff":-7619436079,"cfo":null,"capex":42094786187,"totalAssets":341056807158,"totalLiabilities":199203739916,"totalEquity":141853067242,"cash":2450766171,"totalDebt":144507269893},{"fiscalYear":2022,"statement":"별도","revenue":355390202149,"operatingIncome":67734933424,"netIncome":48789612395,"controllingNetIncome":null,"ebitda":90719138697,"fcff":22653664685,"cfo":null,"capex":34335772386,"totalAssets":397444642902,"totalLiabilities":209249322708,"totalEquity":188195320194,"cash":4207816573,"totalDebt":144752541833},{"fiscalYear":2023,"statement":"별도","revenue":382911138805,"operatingIncome":70660872774,"netIncome":50209592821,"controllingNetIncome":null,"ebitda":95144676372,"fcff":1698892996,"cfo":null,"capex":47264266866,"totalAssets":447987063260,"totalLiabilities":213796827395,"totalEquity":234190235865,"cash":4499230589,"totalDebt":149139758648},{"fiscalYear":2024,"statement":"별도","revenue":275274102150,"operatingIncome":37132983882,"netIncome":25722065611,"controllingNetIncome":null,"ebitda":62648845651,"fcff":-7547724384,"cfo":null,"capex":98804317256,"totalAssets":473689516733,"totalLiabilities":219167117318,"totalEquity":254522399415,"cash":4533684200,"totalDebt":171344354785},{"fiscalYear":2025,"statement":"별도","revenue":247943373789,"operatingIncome":30115120165,"netIncome":18971462998,"controllingNetIncome":null,"ebitda":58209543079,"fcff":-5068672195,"cfo":39894675075,"capex":50648958562,"totalAssets":515938949317,"totalLiabilities":245610674943,"totalEquity":270328274374,"cash":4908650856,"totalDebt":194798123934}],"quarterly":[{"stockCode":"008260","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":65195981120,"operatingIncome":8195303965,"netIncome":5252431238,"prevYearRevenue":56347547363,"prevYearOperatingIncome":6065708327,"prevYearNetIncome":3012314703,"source":"11014","updatedAt":"2026-08-26T22:27:27.854Z"},{"stockCode":"008260","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":65843292969,"operatingIncome":7710102843,"netIncome":4653640592,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:27.856Z"},{"stockCode":"008260","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":56622788337,"operatingIncome":6498769606,"netIncome":3846248194,"prevYearRevenue":53888518646,"prevYearOperatingIncome":6874371844,"prevYearNetIncome":3925255145,"source":"11013","updatedAt":"2026-08-26T22:27:27.333Z"},{"stockCode":"008260","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":76242949644,"operatingIncome":7910662024,"netIncome":4732064514,"prevYearRevenue":63015581054,"prevYearOperatingIncome":7545390862,"prevYearNetIncome":5142470103,"source":"11012","updatedAt":"2026-08-26T22:27:27.595Z"}]}