{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010130","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":"010130","name":"고려아연","market":"KOSPI","sector":"1차 비철금속 제조업","lastPrice":1110000,"marketCap":23168995590000,"sharesOutstanding":20872969,"asOf":"2026-09-26T15:09:35.301Z"},"valuation":{"fiscalYear":2025,"per":29.89,"perTtm":23.55,"ttmPeriod":"25Q3~26Q2","pbr":2.15,"psr":1.4,"evEbitda":17.8,"ev":25441569312749,"fcff":-1408063328720,"fcffYield":-0.0553,"roe":0.0866,"revenueGrowth":{"y1":0.3763,"y3":0.1392,"y5":0.1695},"operatingIncomeGrowth":{"y1":0.7028,"y3":0.1025,"y5":0.0654},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.208Z"},"price":{"high52w":2115000,"low52w":917000,"fromHigh":-0.4752,"returns":[{"label":"1개월","value":-0.191},{"label":"3개월","value":0.0511},{"label":"6개월","value":-0.2515},{"label":"1년","value":0.2118},{"label":"3년","value":1.1937},{"label":"5년","value":1.1722}]},"dividends":[{"fiscalYear":2025,"dps":20000,"yieldPct":1.5,"payoutPct":52.6},{"fiscalYear":2024,"dps":17500,"yieldPct":1.6,"payoutPct":113.6},{"fiscalYear":2023,"dps":15000,"yieldPct":3,"payoutPct":70},{"fiscalYear":2022,"dps":20000,"yieldPct":3.5,"payoutPct":65.99},{"fiscalYear":2021,"dps":20000,"yieldPct":3.75,"payoutPct":43.58},{"fiscalYear":2020,"dps":15000,"yieldPct":3.63,"payoutPct":46.27},{"fiscalYear":2019,"dps":14000,"yieldPct":3.26,"payoutPct":38.75},{"fiscalYear":2018,"dps":11000,"yieldPct":2.47,"payoutPct":36.36}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":4771442958357,"operatingIncome":672218933053,"netIncome":513990324342,"controllingNetIncome":509375330137,"ebitda":823816217160,"fcff":466251836996,"cfo":944860095270,"capex":480186090524,"totalAssets":5907933006646,"totalLiabilities":688564178322,"totalEquity":5219368828324,"cash":239497858947,"totalDebt":52891279976},{"fiscalYear":2016,"statement":"연결","revenue":5847513111727,"operatingIncome":764684587877,"netIncome":594584342454,"controllingNetIncome":592417524279,"ebitda":887523695954,"fcff":494974155057,"cfo":680703744719,"capex":186763678211,"totalAssets":6482637891567,"totalLiabilities":819933197199,"totalEquity":5662704694368,"cash":309271070411,"totalDebt":48036026019},{"fiscalYear":2017,"statement":"연결","revenue":6596671356857,"operatingIncome":894752364239,"netIncome":634031142698,"controllingNetIncome":629045869288,"ebitda":1169184221791,"fcff":297419614792,"cfo":796812343465,"capex":499962391354,"totalAssets":7038142272799,"totalLiabilities":932491517423,"totalEquity":6105650755376,"cash":596887445584,"totalDebt":33755097414},{"fiscalYear":2018,"statement":"연결","revenue":6883323139792,"operatingIncome":764718763710,"netIncome":534814939005,"controllingNetIncome":527413734239,"ebitda":998665727498,"fcff":564937295400,"cfo":888331257909,"capex":324104969430,"totalAssets":7225894143698,"totalLiabilities":851366368823,"totalEquity":6374527774875,"cash":656089868179,"totalDebt":30533942854},{"fiscalYear":2019,"statement":"연결","revenue":6694810889702,"operatingIncome":805328836892,"netIncome":638613351819,"controllingNetIncome":632926486346,"ebitda":1042994272420,"fcff":327761407116,"cfo":692660279007,"capex":365435400625,"totalAssets":7840561221499,"totalLiabilities":1002169326090,"totalEquity":6838391895409,"cash":689518057370,"totalDebt":37805919897},{"fiscalYear":2020,"statement":"연결","revenue":7581926858435,"operatingIncome":897387769203,"netIncome":574828670832,"controllingNetIncome":572955740914,"ebitda":1274305012894,"fcff":-211711533372,"cfo":456522986973,"capex":669322798807,"totalAssets":8499645577650,"totalLiabilities":1412616891338,"totalEquity":7087028686312,"cash":425567595232,"totalDebt":121055836969},{"fiscalYear":2021,"statement":"연결","revenue":9976776443636,"operatingIncome":1096146343693,"netIncome":811106029144,"controllingNetIncome":806794888407,"ebitda":1276522075961,"fcff":131501472650,"cfo":606883888565,"capex":478687864124,"totalAssets":9964048634649,"totalLiabilities":2229814171825,"totalEquity":7734234462824,"cash":466465326011,"totalDebt":431147319092},{"fiscalYear":2022,"statement":"연결","revenue":11219358600107,"operatingIncome":919171130822,"netIncome":619621572820,"controllingNetIncome":601967354821,"ebitda":null,"fcff":433646537188,"cfo":784694563029,"capex":379337538810,"totalAssets":11918425719802,"totalLiabilities":2865336417849,"totalEquity":9053089301953,"cash":780981792302,"totalDebt":1012657020344},{"fiscalYear":2023,"statement":"연결","revenue":9704521343024,"operatingIncome":659935424598,"netIncome":438487953148,"controllingNetIncome":432370753038,"ebitda":891858834956,"fcff":422595283633,"cfo":820863992249,"capex":438800135511,"totalAssets":11768590335824,"totalLiabilities":2402974780129,"totalEquity":9365615555695,"cash":676775222868,"totalDebt":862386694909},{"fiscalYear":2024,"statement":"연결","revenue":12052918410249,"operatingIncome":723472208523,"netIncome":304669203777,"controllingNetIncome":300817351283,"ebitda":822377913580,"fcff":-552172612251,"cfo":515812554313,"capex":1129964832958,"totalAssets":14602501706413,"totalLiabilities":7196894404555,"totalEquity":7405607301858,"cash":893806431755,"totalDebt":4823225105756},{"fiscalYear":2025,"statement":"연결","revenue":16587850779912,"operatingIncome":1231926775791,"netIncome":770249337092,"controllingNetIncome":775018941540,"ebitda":1429470509554,"fcff":-1408063328720,"cfo":-628210721953,"capex":942997574551,"totalAssets":20210431697664,"totalLiabilities":9211501849078,"totalEquity":10998929848586,"cash":3451069963536,"totalDebt":5723643686285}],"quarterly":[{"stockCode":"010130","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4159797406119,"operatingIncome":273406534801,"netIncome":70739319888,"prevYearRevenue":3206651309213,"prevYearOperatingIncome":149979552892,"prevYearNetIncome":152836254923,"source":"11014","updatedAt":"2026-08-26T22:18:46.937Z"},{"stockCode":"010130","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4769888314835,"operatingIncome":428529174804,"netIncome":207296690745,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:46.943Z"},{"stockCode":"010130","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6072027416801,"operatingIncome":746054912558,"netIncome":354041248312,"prevYearRevenue":3832784741869,"prevYearOperatingIncome":271105783093,"prevYearNetIncome":162475453992,"source":"11013","updatedAt":"2026-08-26T22:18:46.439Z"},{"stockCode":"010130","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6372601096848,"operatingIncome":587113409059,"netIncome":351538803057,"prevYearRevenue":3825380317089,"prevYearOperatingIncome":258885283093,"prevYearNetIncome":329737872467,"source":"11012","updatedAt":"2026-08-26T22:18:46.687Z"}]}