{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010780","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":"010780","name":"아이에스동서","market":"KOSPI","sector":"시멘트, 석회, 플라스터 및 그 제품 제조업","lastPrice":15370,"marketCap":456868147160,"sharesOutstanding":29724668,"asOf":"2026-09-26T15:09:35.303Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":6.59,"ttmPeriod":"25Q3~26Q2","pbr":0.37,"psr":0.37,"evEbitda":12.35,"ev":1594975289503,"fcff":174155905242,"fcffYield":0.1092,"roe":-0.0413,"revenueGrowth":{"y1":-0.185,"y3":-0.1848,"y5":0.0056},"operatingIncomeGrowth":{"y1":-0.5985,"y3":-0.4177,"y5":-0.2009},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.435Z"},"price":{"high52w":33450,"low52w":14540,"fromHigh":-0.5405,"returns":[{"label":"1개월","value":-0.0512},{"label":"3개월","value":-0.2646},{"label":"6개월","value":-0.4286},{"label":"1년","value":-0.1389},{"label":"3년","value":-0.4645},{"label":"5년","value":-0.6774}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":2,"payoutPct":null},{"fiscalYear":2024,"dps":1000,"yieldPct":4.4,"payoutPct":null},{"fiscalYear":2023,"dps":1500,"yieldPct":5.2,"payoutPct":28.1},{"fiscalYear":2021,"dps":1200,"yieldPct":2.6,"payoutPct":34.9},{"fiscalYear":2020,"dps":1000,"yieldPct":2,"payoutPct":24.5},{"fiscalYear":2019,"dps":700,"yieldPct":2.2,"payoutPct":32.7},{"fiscalYear":2018,"dps":1200,"yieldPct":3.9,"payoutPct":15.1},{"fiscalYear":2017,"dps":1100,"yieldPct":3.1,"payoutPct":17.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1715600367742,"operatingIncome":387434161439,"netIncome":243839058172,"controllingNetIncome":245201129415,"ebitda":451810436309,"fcff":214165255064,"cfo":256133931899,"capex":78528126064,"totalAssets":2182677488650,"totalLiabilities":1074869829010,"totalEquity":1107807659640,"cash":198893868703,"totalDebt":663857903499},{"fiscalYear":2019,"statement":"연결","revenue":964111879557,"operatingIncome":66240705036,"netIncome":74262246007,"controllingNetIncome":66056642844,"ebitda":null,"fcff":-111021652297,"cfo":-117157545529,"capex":24779571363,"totalAssets":2883776426203,"totalLiabilities":1610218287783,"totalEquity":1273558138420,"cash":301144918272,"totalDebt":1059647671039},{"fiscalYear":2020,"statement":"연결","revenue":1200412716484,"operatingIncome":209023343475,"netIncome":141598300179,"controllingNetIncome":124245665961,"ebitda":307878641548,"fcff":-92652074806,"cfo":-114413870561,"capex":20969731558,"totalAssets":3621499079699,"totalLiabilities":2231460471973,"totalEquity":1390038607726,"cash":384177226205,"totalDebt":1474303980850},{"fiscalYear":2021,"statement":"연결","revenue":1608440924896,"operatingIncome":310765130275,"netIncome":110673223436,"controllingNetIncome":104971578755,"ebitda":315558803470,"fcff":233971816041,"cfo":224248467500,"capex":36683610558,"totalAssets":3509755191942,"totalLiabilities":2052891776603,"totalEquity":1456863415339,"cash":330533855174,"totalDebt":1322562101370},{"fiscalYear":2022,"statement":"연결","revenue":2278442902307,"operatingIncome":345076330100,"netIncome":204862055396,"controllingNetIncome":195676807283,"ebitda":null,"fcff":400981429392,"cfo":428524831189,"capex":77147728754,"totalAssets":3737786456047,"totalLiabilities":2131652333747,"totalEquity":1606134122300,"cash":411849345699,"totalDebt":1382891409604},{"fiscalYear":2023,"statement":"연결","revenue":2029440057224,"operatingIncome":340521475822,"netIncome":160256444657,"controllingNetIncome":161141056094,"ebitda":null,"fcff":133017803382,"cfo":128463314969,"capex":68657541618,"totalAssets":4237373316087,"totalLiabilities":2465162333779,"totalEquity":1772210982308,"cash":641080181424,"totalDebt":1525684639588},{"fiscalYear":2024,"statement":"연결","revenue":1514572538167,"operatingIncome":169672413030,"netIncome":-160188124268,"controllingNetIncome":-148658986273,"ebitda":388143676847,"fcff":-95335994376,"cfo":-130876724692,"capex":52305089593,"totalAssets":3553988560322,"totalLiabilities":1996798520994,"totalEquity":1557190039328,"cash":364189115581,"totalDebt":1433517216008},{"fiscalYear":2025,"statement":"연결","revenue":1234356436787,"operatingIncome":68122603774,"netIncome":-71817706724,"controllingNetIncome":-53804719769,"ebitda":129100233198,"fcff":174155905242,"cfo":133629547273,"capex":36275983681,"totalAssets":3457985098127,"totalLiabilities":2036654090129,"totalEquity":1421331007998,"cash":305742954695,"totalDebt":1443850097038}],"quarterly":[{"stockCode":"010780","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":271032081107,"operatingIncome":9023998951,"netIncome":-12613053894,"prevYearRevenue":392570884668,"prevYearOperatingIncome":24465047723,"prevYearNetIncome":-3617262391,"source":"11014","updatedAt":"2026-08-26T22:21:48.362Z"},{"stockCode":"010780","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":329018133878,"operatingIncome":-27048763521,"netIncome":-78734039598,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:48.366Z"},{"stockCode":"010780","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":437014361973,"operatingIncome":118076091787,"netIncome":154504231347,"prevYearRevenue":299144695963,"prevYearOperatingIncome":32350174282,"prevYearNetIncome":319962485,"source":"11013","updatedAt":"2026-08-26T22:21:47.825Z"},{"stockCode":"010780","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":113793757495,"operatingIncome":5098559702,"netIncome":6167495383,"prevYearRevenue":335161525839,"prevYearOperatingIncome":53797194062,"prevYearNetIncome":19209424283,"source":"11012","updatedAt":"2026-08-26T22:21:48.095Z"}]}