{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/013120","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":"013120","name":"동원개발","market":"KOSDAQ","sector":"건물 건설업","lastPrice":2105,"marketCap":191151050500,"sharesOutstanding":90808100,"asOf":"2026-09-26T15:09:35.312Z"},"valuation":{"fiscalYear":2025,"per":7.31,"perTtm":7.4,"ttmPeriod":"25Q3~26Q2","pbr":0.18,"psr":0.49,"evEbitda":1.13,"ev":19769259303,"fcff":-38259214401,"fcffYield":-1.9353,"roe":0.0249,"revenueGrowth":{"y1":-0.2556,"y3":-0.1267,"y5":-0.0929},"operatingIncomeGrowth":{"y1":-0.1863,"y3":-0.4116,"y5":-0.3806},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.132Z"},"price":{"high52w":3365,"low52w":2010,"fromHigh":-0.3744,"returns":[{"label":"1개월","value":-0.0366},{"label":"3개월","value":-0.0232},{"label":"6개월","value":-0.3087},{"label":"1년","value":-0.2057},{"label":"3년","value":-0.3473},{"label":"5년","value":-0.6383}]},"dividends":[{"fiscalYear":2025,"dps":90,"yieldPct":3.17,"payoutPct":30.73},{"fiscalYear":2024,"dps":80,"yieldPct":3.3,"payoutPct":39.69},{"fiscalYear":2023,"dps":80,"yieldPct":2.52,"payoutPct":17.07},{"fiscalYear":2022,"dps":160,"yieldPct":4.6,"payoutPct":21.72},{"fiscalYear":2021,"dps":150,"yieldPct":2.81,"payoutPct":18.1},{"fiscalYear":2020,"dps":185,"yieldPct":3.85,"payoutPct":11.63},{"fiscalYear":2019,"dps":170,"yieldPct":4.05,"payoutPct":18.23},{"fiscalYear":2018,"dps":185,"yieldPct":4.37,"payoutPct":13.78}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":607890975914,"operatingIncome":160073925493,"netIncome":121942407583,"controllingNetIncome":null,"ebitda":160269648987,"fcff":107128929931,"cfo":108403430336,"capex":1282858518,"totalAssets":877699704074,"totalLiabilities":174435796025,"totalEquity":703263908049,"cash":284741003813,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":642628503117,"operatingIncome":106108775273,"netIncome":84696890660,"controllingNetIncome":null,"ebitda":106579400956,"fcff":126063523341,"cfo":126764361941,"capex":860504229,"totalAssets":929793883805,"totalLiabilities":158655654429,"totalEquity":771138229376,"cash":416601606280,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":630615658315,"operatingIncome":187555578254,"netIncome":144427889423,"controllingNetIncome":null,"ebitda":187989465948,"fcff":6338061334,"cfo":6332261641,"capex":5350000,"totalAssets":1064999817466,"totalLiabilities":164248951438,"totalEquity":900750866028,"cash":204596258570,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":417401712207,"operatingIncome":97320806212,"netIncome":72593429457,"controllingNetIncome":72597728064,"ebitda":97432524696,"fcff":-91423081779,"cfo":-92426410528,"capex":290551056,"totalAssets":1213359532808,"totalLiabilities":256064735823,"totalEquity":957294796985,"cash":139763304689,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":581504179966,"operatingIncome":83922533356,"netIncome":66880391409,"controllingNetIncome":66910602969,"ebitda":85034658743,"fcff":222647798824,"cfo":218722452919,"capex":227492000,"totalAssets":1420290486072,"totalLiabilities":413065668495,"totalEquity":1007224817577,"cash":207564771566,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":736557428431,"operatingIncome":30000134277,"netIncome":42550272755,"controllingNetIncome":42567620889,"ebitda":30346922640,"fcff":-69392492910,"cfo":-75591044350,"capex":0,"totalAssets":1430301878907,"totalLiabilities":394698273429,"totalEquity":1035603605478,"cash":118678859474,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":520374333203,"operatingIncome":21010739831,"netIncome":18304188012,"controllingNetIncome":18328460401,"ebitda":21376893999,"fcff":101446168898,"cfo":96117267372,"capex":194075400,"totalAssets":1378322586339,"totalLiabilities":331956291081,"totalEquity":1046366295258,"cash":162201120721,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":387344571458,"operatingIncome":17096007952,"netIncome":26142898100,"controllingNetIncome":26167116156,"ebitda":17462604752,"fcff":-38259214401,"cfo":-44224700470,"capex":14141400,"totalAssets":1485846192565,"totalLiabilities":426027248184,"totalEquity":1059818944381,"cash":171381791197,"totalDebt":null}],"quarterly":[{"stockCode":"013120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":97161748729,"operatingIncome":4542779440,"netIncome":8269438930,"prevYearRevenue":98482873436,"prevYearOperatingIncome":-6431493579,"prevYearNetIncome":57804534,"source":"11014","updatedAt":"2026-08-26T22:24:29.072Z"},{"stockCode":"013120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":93889222852,"operatingIncome":3773102643,"netIncome":5614312977,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:29.075Z"},{"stockCode":"013120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":74509298566,"operatingIncome":5438960614,"netIncome":6067690098,"prevYearRevenue":90869022269,"prevYearOperatingIncome":4509013797,"prevYearNetIncome":5775616612,"source":"11013","updatedAt":"2026-08-26T22:24:28.581Z"},{"stockCode":"013120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":69813246060,"operatingIncome":1951097663,"netIncome":5885914574,"prevYearRevenue":105424577608,"prevYearOperatingIncome":4271112072,"prevYearNetIncome":6483529581,"source":"11012","updatedAt":"2026-08-26T22:24:28.826Z"}]}