{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/013580","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":"013580","name":"계룡건설산업","market":"KOSPI","sector":"토목 건설업","lastPrice":22900,"marketCap":204517770300,"sharesOutstanding":8930907,"asOf":"2026-09-26T15:09:35.313Z"},"valuation":{"fiscalYear":2025,"per":2.05,"perTtm":1.75,"ttmPeriod":"25Q3~26Q2","pbr":0.22,"psr":0.07,"evEbitda":4.18,"ev":744358084063,"fcff":188629073934,"fcffYield":0.2534,"roe":0.111,"revenueGrowth":{"y1":-0.089,"y3":-0.0071,"y5":0.0559},"operatingIncomeGrowth":{"y1":0.7077,"y3":0.079,"y5":-0.0092},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.229Z"},"price":{"high52w":30150,"low52w":16640,"fromHigh":-0.2405,"returns":[{"label":"1개월","value":0.0292},{"label":"3개월","value":0.2305},{"label":"6개월","value":-0.0984},{"label":"1년","value":0.1678},{"label":"3년","value":0.6357},{"label":"5년","value":-0.418}]},"dividends":[{"fiscalYear":2025,"dps":700,"yieldPct":3,"payoutPct":6.25},{"fiscalYear":2024,"dps":400,"yieldPct":3,"payoutPct":7.65},{"fiscalYear":2023,"dps":400,"yieldPct":2.8,"payoutPct":7.5},{"fiscalYear":2022,"dps":500,"yieldPct":2.7,"payoutPct":7.32},{"fiscalYear":2021,"dps":800,"yieldPct":2.4,"payoutPct":4.55},{"fiscalYear":2020,"dps":600,"yieldPct":2.2,"payoutPct":5.65},{"fiscalYear":2019,"dps":600,"yieldPct":3.1,"payoutPct":7.43},{"fiscalYear":2018,"dps":500,"yieldPct":2.3,"payoutPct":4.97}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":2292657937744,"operatingIncome":153692923128,"netIncome":94529275719,"controllingNetIncome":89188889471,"ebitda":164652681400,"fcff":114414859286,"cfo":104065313709,"capex":9144383569,"totalAssets":1726211682257,"totalLiabilities":1286386579150,"totalEquity":439825103107,"cash":254615895133,"totalDebt":530082509134},{"fiscalYear":2019,"statement":"연결","revenue":2275710115224,"operatingIncome":135902911302,"netIncome":74556837875,"controllingNetIncome":71563468031,"ebitda":161729758582,"fcff":15243900719,"cfo":13591200406,"capex":18133426949,"totalAssets":2006740304864,"totalLiabilities":1504073074349,"totalEquity":502667230515,"cash":343645168536,"totalDebt":765687588593},{"fiscalYear":2020,"statement":"연결","revenue":2199961908176,"operatingIncome":174797290180,"netIncome":95413721382,"controllingNetIncome":94056016966,"ebitda":202899545633,"fcff":197397086927,"cfo":193764281939,"capex":20039566834,"totalAssets":2070254078107,"totalLiabilities":1464251994000,"totalEquity":606002084107,"cash":375176659469,"totalDebt":713089756275},{"fiscalYear":2021,"statement":"연결","revenue":2561801412006,"operatingIncome":232741989538,"netIncome":156417920465,"controllingNetIncome":155907363835,"ebitda":258342561821,"fcff":131388269790,"cfo":122435476652,"capex":11265682048,"totalAssets":2327054067482,"totalLiabilities":1572714062300,"totalEquity":754340005182,"cash":388748854939,"totalDebt":667015512284},{"fiscalYear":2022,"statement":"연결","revenue":2949680250000,"operatingIncome":132836469827,"netIncome":60339311955,"controllingNetIncome":60478812402,"ebitda":153903395437,"fcff":27703729728,"cfo":28663299500,"capex":21363339881,"totalAssets":2560028661008,"totalLiabilities":1757274727927,"totalEquity":802753933081,"cash":321739834357,"totalDebt":749876637245},{"fiscalYear":2023,"statement":"연결","revenue":2977005044488,"operatingIncome":100697392316,"netIncome":51924199347,"controllingNetIncome":47243080746,"ebitda":131237258072,"fcff":29199053538,"cfo":21954010043,"capex":26151034893,"totalAssets":2726892636022,"totalLiabilities":1868729174216,"totalEquity":858163461806,"cash":317215937102,"totalDebt":761622708144},{"fiscalYear":2024,"statement":"연결","revenue":3169362271108,"operatingIncome":97717241740,"netIncome":54515873225,"controllingNetIncome":47389210263,"ebitda":107390325926,"fcff":995987763,"cfo":-10149491576,"capex":29532460722,"totalAssets":2941317715233,"totalLiabilities":2023839811971,"totalEquity":917477903262,"cash":313955057401,"totalDebt":871337524673},{"fiscalYear":2025,"statement":"연결","revenue":2887440609690,"operatingIncome":166870229835,"netIncome":97894344656,"controllingNetIncome":99962415842,"ebitda":177976397963,"fcff":188629073934,"cfo":209873153020,"capex":55348027724,"totalAssets":3224879415213,"totalLiabilities":2233993630971,"totalEquity":990885784242,"cash":553200817467,"totalDebt":1093041131230}],"quarterly":[{"stockCode":"013580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":661730426489,"operatingIncome":38674072997,"netIncome":21250434999,"prevYearRevenue":742967990108,"prevYearOperatingIncome":25880600414,"prevYearNetIncome":7602782315,"source":"11014","updatedAt":"2026-08-26T22:24:26.153Z"},{"stockCode":"013580","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":823071681763,"operatingIncome":48065514353,"netIncome":34605270194,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:26.156Z"},{"stockCode":"013580","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":670713971399,"operatingIncome":40792019622,"netIncome":22355275053,"prevYearRevenue":668585668685,"prevYearOperatingIncome":31119497784,"prevYearNetIncome":16528011561,"source":"11013","updatedAt":"2026-08-26T22:24:25.643Z"},{"stockCode":"013580","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":840067986791,"operatingIncome":69009628492,"netIncome":38800079608,"prevYearRevenue":734052832753,"prevYearOperatingIncome":49011144701,"prevYearNetIncome":25510627902,"source":"11012","updatedAt":"2026-08-26T22:24:25.907Z"}]}