{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/013360","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":"013360","name":"일성건설","market":"KOSPI","sector":"토목 건설업","lastPrice":1380,"marketCap":74554334400,"sharesOutstanding":54024880,"asOf":"2026-09-26T15:09:35.313Z"},"valuation":{"fiscalYear":2025,"per":19.91,"perTtm":20.65,"ttmPeriod":"25Q3~26Q2","pbr":1.02,"psr":0.16,"evEbitda":13.69,"ev":172645887952,"fcff":21867052124,"fcffYield":0.1267,"roe":0.0536,"revenueGrowth":{"y1":-0.0953,"y3":-0.0072,"y5":0.0583},"operatingIncomeGrowth":{"y1":null,"y3":0.562,"y5":0.0018},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.340Z"},"price":{"high52w":2660,"low52w":1160,"fromHigh":-0.4812,"returns":[{"label":"1개월","value":-0.0818},{"label":"3개월","value":0.1377},{"label":"6개월","value":-0.2597},{"label":"1년","value":0.0299},{"label":"3년","value":-0.2679},{"label":"5년","value":-0.7893}]},"dividends":[{"fiscalYear":2022,"dps":5,"yieldPct":0.22,"payoutPct":null},{"fiscalYear":2021,"dps":30,"yieldPct":0.51,"payoutPct":null},{"fiscalYear":2020,"dps":15,"yieldPct":1.34,"payoutPct":null},{"fiscalYear":2019,"dps":15,"yieldPct":1.15,"payoutPct":null},{"fiscalYear":2017,"dps":0,"yieldPct":null,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":364018221190,"operatingIncome":9871730695,"netIncome":2428823928,"controllingNetIncome":2432977912,"ebitda":10961917109,"fcff":28061828095,"cfo":21493936567,"capex":177853716,"totalAssets":308746514657,"totalLiabilities":218656300514,"totalEquity":90090214143,"cash":21237673957,"totalDebt":82396618521},{"fiscalYear":2019,"statement":"연결","revenue":375818803491,"operatingIncome":7401576806,"netIncome":1855543961,"controllingNetIncome":1856171817,"ebitda":12230008686,"fcff":-31807658882,"cfo":-34795663666,"capex":1075413081,"totalAssets":350862592958,"totalLiabilities":259767389363,"totalEquity":91095203595,"cash":17335951820,"totalDebt":108983329778},{"fiscalYear":2020,"statement":"연결","revenue":340961877712,"operatingIncome":10280800754,"netIncome":2863990501,"controllingNetIncome":2864609370,"ebitda":14291740410,"fcff":34236625755,"cfo":30719579195,"capex":902483289,"totalAssets":298510507954,"totalLiabilities":208208371164,"totalEquity":90302136790,"cash":22125345068,"totalDebt":95017863609},{"fiscalYear":2021,"statement":"연결","revenue":416181928384,"operatingIncome":10807385076,"netIncome":5775869301,"controllingNetIncome":5660650837,"ebitda":16789536499,"fcff":16292262774,"cfo":12570534251,"capex":603734467,"totalAssets":379287373622,"totalLiabilities":269946371059,"totalEquity":109341002563,"cash":41795087913,"totalDebt":125164949518},{"fiscalYear":2022,"statement":"연결","revenue":462601614581,"operatingIncome":2722459268,"netIncome":7417819938,"controllingNetIncome":7226416626,"ebitda":9172522599,"fcff":-25142640483,"cfo":-25567650637,"capex":3789064330,"totalAssets":413301997330,"totalLiabilities":292815448269,"totalEquity":120486549061,"cash":19169988164,"totalDebt":119279755294},{"fiscalYear":2023,"statement":"연결","revenue":607714578447,"operatingIncome":7265982402,"netIncome":4080701894,"controllingNetIncome":4077357130,"ebitda":14061332360,"fcff":22277604578,"cfo":18033899829,"capex":276743991,"totalAssets":409313432509,"totalLiabilities":284266784850,"totalEquity":125046647659,"cash":25344504802,"totalDebt":-41746791640},{"fiscalYear":2024,"statement":"연결","revenue":500384072213,"operatingIncome":-43590135455,"netIncome":-57536646482,"controllingNetIncome":-57538919207,"ebitda":-37675360462,"fcff":-21941979652,"cfo":-26440320396,"capex":339739825,"totalAssets":370420153245,"totalLiabilities":303608163981,"totalEquity":66811989264,"cash":20625808251,"totalDebt":129910170382},{"fiscalYear":2025,"statement":"연결","revenue":452672899287,"operatingIncome":10376102597,"netIncome":3747844150,"controllingNetIncome":3744933024,"ebitda":12611945778,"fcff":21867052124,"cfo":14816797661,"capex":69811055,"totalAssets":379058455895,"totalLiabilities":305561746566,"totalEquity":73496709329,"cash":11506697873,"totalDebt":109598251425}],"quarterly":[{"stockCode":"013360","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":110899903452,"operatingIncome":1752961799,"netIncome":-335808435,"prevYearRevenue":105735700512,"prevYearOperatingIncome":-830161617,"prevYearNetIncome":-1487237778,"source":"11014","updatedAt":"2026-08-26T22:28:22.884Z"},{"stockCode":"013360","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":112540135699,"operatingIncome":1846708053,"netIncome":2949886312,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:22.890Z"},{"stockCode":"013360","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":84646164618,"operatingIncome":1638104907,"netIncome":371768683,"prevYearRevenue":114090329753,"prevYearOperatingIncome":3002955119,"prevYearNetIncome":727551058,"source":"11013","updatedAt":"2026-08-26T22:28:22.367Z"},{"stockCode":"013360","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":107353073056,"operatingIncome":3717741846,"netIncome":624789610,"prevYearRevenue":115142530383,"prevYearOperatingIncome":3773477626,"prevYearNetIncome":406215215,"source":"11012","updatedAt":"2026-08-26T22:28:22.615Z"}]}