{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012620","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":"012620","name":"원일특강","market":"KOSDAQ","sector":"1차 철강 제조업","lastPrice":6970,"marketCap":30668000000,"sharesOutstanding":4400000,"asOf":"2026-09-26T15:09:35.310Z"},"valuation":{"fiscalYear":2025,"per":3.73,"perTtm":4.73,"ttmPeriod":"25Q3~26Q2","pbr":0.18,"psr":0.08,"evEbitda":1.48,"ev":22854208378,"fcff":-10479125938,"fcffYield":-0.4585,"roe":0.0502,"revenueGrowth":{"y1":0.0496,"y3":0.0111,"y5":0.1019},"operatingIncomeGrowth":{"y1":0.0323,"y3":-0.1011,"y5":0.4009},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.180Z"},"price":{"high52w":9720,"low52w":6440,"fromHigh":-0.2829,"returns":[{"label":"1개월","value":-0.0127},{"label":"3개월","value":0.0823},{"label":"6개월","value":-0.264},{"label":"1년","value":-0.1374},{"label":"3년","value":-0.2264},{"label":"5년","value":-0.5306}]},"dividends":[{"fiscalYear":2025,"dps":270,"yieldPct":3.2,"payoutPct":14.47},{"fiscalYear":2024,"dps":250,"yieldPct":3.4,"payoutPct":16.54},{"fiscalYear":2023,"dps":220,"yieldPct":2.5,"payoutPct":12.1},{"fiscalYear":2022,"dps":220,"yieldPct":2.2,"payoutPct":9.1},{"fiscalYear":2021,"dps":250,"yieldPct":1.8,"payoutPct":5.9},{"fiscalYear":2020,"dps":120,"yieldPct":1.4,"payoutPct":36.4},{"fiscalYear":2019,"dps":150,"yieldPct":1.7,"payoutPct":6.6},{"fiscalYear":2018,"dps":120,"yieldPct":1.3,"payoutPct":7.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":255861298208,"operatingIncome":9517652022,"netIncome":6714904913,"controllingNetIncome":6714904913,"ebitda":10841601379,"fcff":1192142525,"cfo":9353014510,"capex":9619254238,"totalAssets":202751566969,"totalLiabilities":94108343884,"totalEquity":108643223085,"cash":7065709611,"totalDebt":73757056598},{"fiscalYear":2019,"statement":"연결","revenue":255805707167,"operatingIncome":9202374700,"netIncome":9937904137,"controllingNetIncome":9937904137,"ebitda":11138893887,"fcff":2257397413,"cfo":3978352232,"capex":3584688578,"totalAssets":224025381383,"totalLiabilities":106011799218,"totalEquity":118013582165,"cash":9722348953,"totalDebt":80868003277},{"fiscalYear":2020,"statement":"연결","revenue":245078863098,"operatingIncome":2291400814,"netIncome":1450415800,"controllingNetIncome":1450415800,"ebitda":5290829527,"fcff":4751438353,"cfo":6231525333,"capex":2811191934,"totalAssets":230901345163,"totalLiabilities":112366923829,"totalEquity":118534421334,"cash":26940437327,"totalDebt":85576735837},{"fiscalYear":2021,"statement":"연결","revenue":327893606447,"operatingIncome":16927230518,"netIncome":18771319869,"controllingNetIncome":18771319869,"ebitda":20820941001,"fcff":6180141767,"cfo":5764397699,"capex":1386625251,"totalAssets":250068861397,"totalLiabilities":112080191179,"totalEquity":137988670218,"cash":11479043675,"totalDebt":84225265275},{"fiscalYear":2022,"statement":"연결","revenue":385097179563,"operatingIncome":17021284113,"netIncome":10604959149,"controllingNetIncome":10604959149,"ebitda":20486824317,"fcff":-6232829608,"cfo":-6425046265,"capex":2392375535,"totalAssets":273356101732,"totalLiabilities":125105381924,"totalEquity":148250719808,"cash":7580030675,"totalDebt":90036892982},{"fiscalYear":2023,"statement":"연결","revenue":379986386064,"operatingIncome":13440573213,"netIncome":7997353459,"controllingNetIncome":7997353459,"ebitda":16982934342,"fcff":13137970958,"cfo":13214967654,"capex":4459074280,"totalAssets":261393494642,"totalLiabilities":106681278669,"totalEquity":154712215973,"cash":5210811504,"totalDebt":81372701131},{"fiscalYear":2024,"statement":"연결","revenue":379299734226,"operatingIncome":11977978291,"netIncome":6651602462,"controllingNetIncome":6651602462,"ebitda":15297103636,"fcff":16953613497,"cfo":15442751364,"capex":1837667617,"totalAssets":256075897013,"totalLiabilities":95874433992,"totalEquity":160201463021,"cash":10356976486,"totalDebt":70482935858},{"fiscalYear":2025,"statement":"연결","revenue":398115514874,"operatingIncome":12364724352,"netIncome":8212015288,"controllingNetIncome":8212015288,"ebitda":15478896821,"fcff":-10479125938,"cfo":-11011661642,"capex":1786848418,"totalAssets":282828182990,"totalLiabilities":116086035530,"totalEquity":166742147460,"cash":7813791622,"totalDebt":0}],"quarterly":[{"stockCode":"012620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":102974079281,"operatingIncome":3172112481,"netIncome":2123290655,"prevYearRevenue":90517573076,"prevYearOperatingIncome":2630112695,"prevYearNetIncome":1805018081,"source":"11014","updatedAt":"2026-08-26T22:33:01.510Z"},{"stockCode":"012620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":100735585406,"operatingIncome":1724287023,"netIncome":393259757,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:01.513Z"},{"stockCode":"012620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":100293335164,"operatingIncome":2437007650,"netIncome":1222759448,"prevYearRevenue":89241860325,"prevYearOperatingIncome":3122068544,"prevYearNetIncome":2121472469,"source":"11013","updatedAt":"2026-08-26T22:33:01.007Z"},{"stockCode":"012620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":114246439538,"operatingIncome":4017609527,"netIncome":2738270177,"prevYearRevenue":105163989862,"prevYearOperatingIncome":4346256304,"prevYearNetIncome":3573992407,"source":"11012","updatedAt":"2026-08-26T22:33:01.268Z"}]}