{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012160","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":"012160","name":"영흥","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":2180,"marketCap":34053132540,"sharesOutstanding":15620703,"asOf":"2026-09-26T15:09:35.309Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.08,"evEbitda":0.48,"ev":51597354054,"fcff":40888093498,"fcffYield":0.7924,"roe":-0.3252,"revenueGrowth":{"y1":-0.0976,"y3":-0.0633,"y5":0.1619},"operatingIncomeGrowth":{"y1":-5.2858,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.036Z"},"price":{"high52w":3127.5266,"low52w":1350,"fromHigh":-0.303,"returns":[{"label":"1개월","value":-0.1774},{"label":"3개월","value":0.344},{"label":"6개월","value":-0.1181},{"label":"1년","value":-0.0411},{"label":"3년","value":-0.1756},{"label":"5년","value":-0.5567}]},"dividends":[{"fiscalYear":2020,"dps":20,"yieldPct":1.7,"payoutPct":null},{"fiscalYear":2019,"dps":30,"yieldPct":2.63,"payoutPct":null},{"fiscalYear":2018,"dps":10,"yieldPct":0.94,"payoutPct":null},{"fiscalYear":2017,"dps":10,"yieldPct":0.81,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":196485437043,"operatingIncome":-1709462745,"netIncome":-5208902990,"controllingNetIncome":-5212020692,"ebitda":12966664543,"fcff":2251318282,"cfo":7915390527,"capex":7507132042,"totalAssets":292950381504,"totalLiabilities":126570279669,"totalEquity":166380101835,"cash":9109293274,"totalDebt":82032945423},{"fiscalYear":2019,"statement":"연결","revenue":197495228558,"operatingIncome":3400597442,"netIncome":1062345397,"controllingNetIncome":1067135917,"ebitda":33653047611,"fcff":-14953187799,"cfo":-8682326971,"capex":8090569351,"totalAssets":310862513483,"totalLiabilities":144538961350,"totalEquity":166323552133,"cash":5526431407,"totalDebt":95157915163},{"fiscalYear":2020,"statement":"연결","revenue":204715403041,"operatingIncome":-25108849207,"netIncome":-22749946481,"controllingNetIncome":-20161622677,"ebitda":null,"fcff":-26527646994,"cfo":-8170758048,"capex":20822700533,"totalAssets":337720310929,"totalLiabilities":191137321473,"totalEquity":146582989456,"cash":7482760610,"totalDebt":124827872823},{"fiscalYear":2021,"statement":"연결","revenue":408602830681,"operatingIncome":6673541769,"netIncome":9975216972,"controllingNetIncome":5588957263,"ebitda":null,"fcff":-19195055788,"cfo":-10738174506,"capex":12243142535,"totalAssets":518961056304,"totalLiabilities":321035329574,"totalEquity":197925726730,"cash":12141940249,"totalDebt":199374706025},{"fiscalYear":2022,"statement":"연결","revenue":527368738331,"operatingIncome":4226983642,"netIncome":-2856624481,"controllingNetIncome":-327537702,"ebitda":22259607493,"fcff":-3762569406,"cfo":-2857735178,"capex":6989426723,"totalAssets":535684495341,"totalLiabilities":337528199498,"totalEquity":198156295843,"cash":17308096281,"totalDebt":221705509769},{"fiscalYear":2023,"statement":"연결","revenue":500010556155,"operatingIncome":1252474881,"netIncome":-8496706680,"controllingNetIncome":-6401438713,"ebitda":null,"fcff":23346327990,"cfo":24578559989,"capex":10287147081,"totalAssets":544102827133,"totalLiabilities":314231665850,"totalEquity":229871161283,"cash":10693645893,"totalDebt":30982662037},{"fiscalYear":2024,"statement":"연결","revenue":480348334559,"operatingIncome":3072645371,"netIncome":-14974053410,"controllingNetIncome":-7815027532,"ebitda":32310192082,"fcff":19140712138,"cfo":19954100883,"capex":9121763724,"totalAssets":513396101480,"totalLiabilities":296559024494,"totalEquity":216837076986,"cash":9952198423,"totalDebt":27218698299},{"fiscalYear":2025,"statement":"연결","revenue":433484558559,"operatingIncome":-13168601986,"netIncome":-54455858566,"controllingNetIncome":-52329416864,"ebitda":108298938175,"fcff":40888093498,"cfo":41424110136,"capex":7302790795,"totalAssets":399827283080,"totalLiabilities":235496425893,"totalEquity":164330857187,"cash":10981296199,"totalDebt":28525517713}],"quarterly":[{"stockCode":"012160","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":109895488695,"operatingIncome":-6966199527,"netIncome":-17633477365,"prevYearRevenue":114343836326,"prevYearOperatingIncome":-1259833309,"prevYearNetIncome":-4700620436,"source":"11014","updatedAt":"2026-08-26T22:31:56.247Z"},{"stockCode":"012160","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":96321929324,"operatingIncome":-2238152791,"netIncome":-12445720831,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:56.251Z"},{"stockCode":"012160","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":96425157230,"operatingIncome":-1439129372,"netIncome":-1607900916,"prevYearRevenue":110984994835,"prevYearOperatingIncome":-1580546303,"prevYearNetIncome":585388377,"source":"11013","updatedAt":"2026-08-26T22:31:55.722Z"},{"stockCode":"012160","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":106766838529,"operatingIncome":2173841536,"netIncome":259118192,"prevYearRevenue":116282145705,"prevYearOperatingIncome":-2383703365,"prevYearNetIncome":-24962048747,"source":"11012","updatedAt":"2026-08-26T22:31:55.973Z"}]}