{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012800","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":"012800","name":"대창","market":"KOSPI","sector":"1차 비철금속 제조업","lastPrice":1173,"marketCap":106907805327,"sharesOutstanding":91140499,"asOf":"2026-09-26T15:09:35.311Z"},"valuation":{"fiscalYear":2025,"per":50.25,"perTtm":4.36,"ttmPeriod":"25Q3~26Q2","pbr":0.38,"psr":0.07,"evEbitda":8.95,"ev":551484428981,"fcff":-9648333410,"fcffYield":-0.0175,"roe":0.0075,"revenueGrowth":{"y1":0.0998,"y3":0.0067,"y5":0.0951},"operatingIncomeGrowth":{"y1":0.6437,"y3":0.7831,"y5":0.1269},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.339Z"},"price":{"high52w":1840,"low52w":975,"fromHigh":-0.3625,"returns":[{"label":"1개월","value":-0.0369},{"label":"3개월","value":0.0963},{"label":"6개월","value":-0.112},{"label":"1년","value":-0.0836},{"label":"3년","value":-0.1253},{"label":"5년","value":-0.4644}]},"dividends":[{"fiscalYear":2021,"dps":30,"yieldPct":1.7,"payoutPct":8.7},{"fiscalYear":2019,"dps":10,"yieldPct":0.7,"payoutPct":16.4},{"fiscalYear":2018,"dps":30,"yieldPct":3.2,"payoutPct":18.6},{"fiscalYear":2017,"dps":25,"yieldPct":2.5,"payoutPct":13.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":951257321175,"operatingIncome":17326993246,"netIncome":12425644383,"controllingNetIncome":9824075394,"ebitda":null,"fcff":30608286642,"cfo":28761222208,"capex":9664516153,"totalAssets":569961203976,"totalLiabilities":354219500334,"totalEquity":215741703642,"cash":18384384680,"totalDebt":290632585895},{"fiscalYear":2019,"statement":"연결","revenue":898987909304,"operatingIncome":16988396871,"netIncome":4690761378,"controllingNetIncome":5058047825,"ebitda":27221664185,"fcff":16586370050,"cfo":11948067528,"capex":3942654166,"totalAssets":576144363475,"totalLiabilities":361059361919,"totalEquity":215085001556,"cash":24145539198,"totalDebt":291456823468},{"fiscalYear":2020,"statement":"연결","revenue":933560487927,"operatingIncome":28350816775,"netIncome":7049680256,"controllingNetIncome":6552136738,"ebitda":38463002960,"fcff":-29565158897,"cfo":-12883876981,"capex":22620868170,"totalAssets":620282789660,"totalLiabilities":398932796868,"totalEquity":221349992792,"cash":14689444920,"totalDebt":330349984868},{"fiscalYear":2021,"statement":"연결","revenue":1277635712258,"operatingIncome":60297722374,"netIncome":26232036209,"controllingNetIncome":26028690374,"ebitda":null,"fcff":-54349285534,"cfo":-38695085542,"capex":25712378005,"totalAssets":810738132401,"totalLiabilities":536623949985,"totalEquity":274114182416,"cash":32683242792,"totalDebt":438833694666},{"fiscalYear":2022,"statement":"연결","revenue":1441272496006,"operatingIncome":9088699355,"netIncome":3655650416,"controllingNetIncome":3696825470,"ebitda":21047398572,"fcff":35826167501,"cfo":32462919256,"capex":8484297425,"totalAssets":840153818480,"totalLiabilities":563437643167,"totalEquity":276716175313,"cash":57965577875,"totalDebt":444500758571},{"fiscalYear":2023,"statement":"연결","revenue":1323045955936,"operatingIncome":-9266044241,"netIncome":-25089630031,"controllingNetIncome":-19410243054,"ebitda":4030134454,"fcff":63087116,"cfo":-10739880149,"capex":5750438529,"totalAssets":759532652404,"totalLiabilities":509268660458,"totalEquity":250263991946,"cash":29588322208,"totalDebt":430780697594},{"fiscalYear":2024,"statement":"연결","revenue":1336870975857,"operatingIncome":31349006736,"netIncome":3596931864,"controllingNetIncome":4390468386,"ebitda":null,"fcff":42662513556,"cfo":36534570295,"capex":6968950265,"totalAssets":838561578459,"totalLiabilities":523189782232,"totalEquity":315371796227,"cash":28494126953,"totalDebt":402931922183},{"fiscalYear":2025,"statement":"연결","revenue":1470237029200,"operatingIncome":51527830529,"netIncome":3288573403,"controllingNetIncome":2127467063,"ebitda":61599832365,"fcff":-9648333410,"cfo":-16886151569,"capex":7199555385,"totalAssets":925177064547,"totalLiabilities":623021043109,"totalEquity":302156021438,"cash":24286381318,"totalDebt":468863004972}],"quarterly":[{"stockCode":"012800","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":358854753124,"operatingIncome":7666594912,"netIncome":-1390389367,"prevYearRevenue":314994629113,"prevYearOperatingIncome":-2504097029,"prevYearNetIncome":-1316603614,"source":"11014","updatedAt":"2026-08-26T22:26:55.591Z"},{"stockCode":"012800","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":400884592952,"operatingIncome":30149711504,"netIncome":2471565607,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:55.593Z"},{"stockCode":"012800","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":429140465285,"operatingIncome":23810247447,"netIncome":14616217680,"prevYearRevenue":372447901418,"prevYearOperatingIncome":14565658796,"prevYearNetIncome":3880285016,"source":"11013","updatedAt":"2026-08-26T22:26:55.033Z"},{"stockCode":"012800","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":496772128424,"operatingIncome":22379185013,"netIncome":8804360101,"prevYearRevenue":338049781706,"prevYearOperatingIncome":-854134683,"prevYearNetIncome":-1672887853,"source":"11012","updatedAt":"2026-08-26T22:26:55.318Z"}]}