{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009190","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":"009190","name":"대양금속","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":1131,"marketCap":49748477025,"sharesOutstanding":43986275,"asOf":"2026-09-26T15:09:35.296Z"},"valuation":{"fiscalYear":2025,"per":5.29,"perTtm":7.84,"ttmPeriod":"25Q3~26Q2","pbr":0.5,"psr":0.22,"evEbitda":4.71,"ev":39373588852,"fcff":2622603279,"fcffYield":0.0666,"roe":0.0987,"revenueGrowth":{"y1":0.0368,"y3":-0.043,"y5":0.0973},"operatingIncomeGrowth":{"y1":1.9745,"y3":-0.2572,"y5":0.3951},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.257Z"},"price":{"high52w":2315,"low52w":1070,"fromHigh":-0.5114,"returns":[{"label":"1개월","value":-0.2564},{"label":"3개월","value":-0.3857},{"label":"6개월","value":-0.1101},{"label":"1년","value":-0.2931},{"label":"3년","value":-0.6547},{"label":"5년","value":-0.7955}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":165044205910,"operatingIncome":7524765749,"netIncome":5565698948,"controllingNetIncome":null,"ebitda":10945567959,"fcff":7736065637,"cfo":8961589033,"capex":1470913458,"totalAssets":92308411313,"totalLiabilities":60632887750,"totalEquity":31675523563,"cash":7389739543,"totalDebt":5780029812},{"fiscalYear":2019,"statement":"별도","revenue":151597696430,"operatingIncome":3243351839,"netIncome":3471572697,"controllingNetIncome":null,"ebitda":6506738770,"fcff":2386206246,"cfo":3342133067,"capex":1256508715,"totalAssets":90520352112,"totalLiabilities":23791778978,"totalEquity":66728573134,"cash":5478393345,"totalDebt":8351705143},{"fiscalYear":2020,"statement":"별도","revenue":140495483894,"operatingIncome":1063435357,"netIncome":-651416332,"controllingNetIncome":null,"ebitda":2943547048,"fcff":4744337366,"cfo":9205938717,"capex":4843752287,"totalAssets":116257053201,"totalLiabilities":40491315586,"totalEquity":75765737615,"cash":13900486353,"totalDebt":17591983133},{"fiscalYear":2021,"statement":"별도","revenue":203423901636,"operatingIncome":15188009078,"netIncome":15243418346,"controllingNetIncome":null,"ebitda":18446596757,"fcff":-10660773278,"cfo":-5352046822,"capex":5808211661,"totalAssets":157542366949,"totalLiabilities":57964910118,"totalEquity":99577456831,"cash":13834348793,"totalDebt":19150901243},{"fiscalYear":2022,"statement":"연결","revenue":254967649297,"operatingIncome":13712413226,"netIncome":9266192176,"controllingNetIncome":8737946585,"ebitda":null,"fcff":-1163142289,"cfo":13126903396,"capex":14625251890,"totalAssets":400877091044,"totalLiabilities":226378022139,"totalEquity":174499068905,"cash":13463309081,"totalDebt":128927206196},{"fiscalYear":2023,"statement":"별도","revenue":200969628514,"operatingIncome":-2500237161,"netIncome":-38643397278,"controllingNetIncome":-35265921927,"ebitda":88769651041,"fcff":13650977052,"cfo":15232812017,"capex":7514344426,"totalAssets":151056760486,"totalLiabilities":53311055376,"totalEquity":97745705110,"cash":8732053672,"totalDebt":2578611249},{"fiscalYear":2024,"statement":"별도","revenue":215563338886,"operatingIncome":1889596749,"netIncome":-15283580204,"controllingNetIncome":-15283580204,"ebitda":5075641374,"fcff":8313506054,"cfo":7993830129,"capex":987981466,"totalAssets":140278881981,"totalLiabilities":49894371959,"totalEquity":90384510022,"cash":12505459749,"totalDebt":712568912},{"fiscalYear":2025,"statement":"연결","revenue":223485344976,"operatingIncome":5620557046,"netIncome":9398351823,"controllingNetIncome":9398351823,"ebitda":8367314313,"fcff":2622603279,"cfo":2576324551,"capex":1531564878,"totalAssets":144440083514,"totalLiabilities":44356934530,"totalEquity":100083148984,"cash":10959218192,"totalDebt":584330019}],"quarterly":[{"stockCode":"009190","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":57234523097,"operatingIncome":1343614051,"netIncome":1071335753,"prevYearRevenue":54324659860,"prevYearOperatingIncome":-402158868,"prevYearNetIncome":-2164798499,"source":"11014","updatedAt":"2026-08-26T22:30:01.673Z"},{"stockCode":"009190","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":54858607089,"operatingIncome":1679889766,"netIncome":5666210449,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:01.676Z"},{"stockCode":"009190","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":55173770467,"operatingIncome":1047320947,"netIncome":836807946,"prevYearRevenue":54468421084,"prevYearOperatingIncome":-374285012,"prevYearNetIncome":-1848779742,"source":"11013","updatedAt":"2026-08-26T22:30:01.196Z"},{"stockCode":"009190","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":52910960067,"operatingIncome":1935401353,"netIncome":-1232199589,"prevYearRevenue":56923793706,"prevYearOperatingIncome":2971338241,"prevYearNetIncome":4509585363,"source":"11012","updatedAt":"2026-08-26T22:30:01.435Z"}]}