{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/015020","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":"015020","name":"이스타코","market":"KOSPI","sector":"부동산 임대 및 공급업","lastPrice":928,"marketCap":19883142400,"sharesOutstanding":21425800,"asOf":"2026-09-26T15:09:35.317Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.53,"psr":1.21,"evEbitda":425.8,"ev":51413769625,"fcff":1124067355,"fcffYield":0.0219,"roe":-0.0368,"revenueGrowth":{"y1":0.4296,"y3":0.2915,"y5":0.2276},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.374Z"},"price":{"high52w":1300,"low52w":830,"fromHigh":-0.2862,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":-0.2704},{"label":"3년","value":-0.4013},{"label":"5년","value":-0.8953}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":26567531413,"operatingIncome":-2679606549,"netIncome":-5224269219,"controllingNetIncome":-4158737060,"ebitda":-2139224118,"fcff":-2056891941,"cfo":-2778036237,"capex":603954460,"totalAssets":80340272366,"totalLiabilities":45937366578,"totalEquity":34402905788,"cash":329946212,"totalDebt":30547962335},{"fiscalYear":2019,"statement":"별도","revenue":23815643734,"operatingIncome":3933073214,"netIncome":10952189640,"controllingNetIncome":2813425557,"ebitda":39846350119,"fcff":17870415561,"cfo":16742147789,"capex":44733974,"totalAssets":78897625324,"totalLiabilities":30011584795,"totalEquity":48886040529,"cash":11371677935,"totalDebt":16604067953},{"fiscalYear":2020,"statement":"별도","revenue":5892497727,"operatingIncome":345326367,"netIncome":-57403066,"controllingNetIncome":-57403066,"ebitda":475683643,"fcff":-4735649275,"cfo":-1866915975,"capex":3228974949,"totalAssets":70696187624,"totalLiabilities":21867550161,"totalEquity":48828637463,"cash":2821606528,"totalDebt":11101472277},{"fiscalYear":2021,"statement":"별도","revenue":7060649411,"operatingIncome":-329699958,"netIncome":1497240167,"controllingNetIncome":1497240167,"ebitda":null,"fcff":-13371706387,"cfo":-9957041619,"capex":3784277852,"totalAssets":82087856901,"totalLiabilities":31761979271,"totalEquity":50325877630,"cash":117696409,"totalDebt":20615477142},{"fiscalYear":2022,"statement":"별도","revenue":7626732046,"operatingIncome":-3170883298,"netIncome":-5021732071,"controllingNetIncome":null,"ebitda":-3023799317,"fcff":-448309594,"cfo":-1115402105,"capex":8089528,"totalAssets":79791361051,"totalLiabilities":34487215492,"totalEquity":45304145559,"cash":17916407,"totalDebt":23361991043},{"fiscalYear":2023,"statement":"별도","revenue":13270580140,"operatingIncome":-1661140792,"netIncome":-2921578783,"controllingNetIncome":null,"ebitda":-1518699055,"fcff":3103824999,"cfo":3288551043,"capex":1171731374,"totalAssets":79504419607,"totalLiabilities":37121852831,"totalEquity":42382566776,"cash":54699296,"totalDebt":48358186},{"fiscalYear":2024,"statement":"별도","revenue":11491693531,"operatingIncome":-3286469890,"netIncome":-4946233587,"controllingNetIncome":null,"ebitda":null,"fcff":-5988921405,"cfo":-6963947635,"capex":209132775,"totalAssets":77931992229,"totalLiabilities":40495659040,"totalEquity":37436333189,"cash":57499600,"totalDebt":28476997675},{"fiscalYear":2025,"statement":"별도","revenue":16428295245,"operatingIncome":-407494038,"netIncome":-1379411770,"controllingNetIncome":null,"ebitda":120746080,"fcff":1124067355,"cfo":578423391,"capex":691888597,"totalAssets":88885968528,"totalLiabilities":51350380339,"totalEquity":37535588189,"cash":3692667474,"totalDebt":35223294699}],"quarterly":[{"stockCode":"015020","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":3534610419,"operatingIncome":-733184097,"netIncome":-1181688812,"prevYearRevenue":2928156746,"prevYearOperatingIncome":-818429570,"prevYearNetIncome":-1475959987,"source":"11014","updatedAt":"2026-08-26T22:34:49.022Z"},{"stockCode":"015020","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":3933393486,"operatingIncome":-873006505,"netIncome":-988131107,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:49.024Z"},{"stockCode":"015020","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":3397482474,"operatingIncome":-302267388,"netIncome":-721368264,"prevYearRevenue":3051380547,"prevYearOperatingIncome":-552942479,"prevYearNetIncome":-935399976,"source":"11013","updatedAt":"2026-08-26T22:34:48.475Z"},{"stockCode":"015020","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":3537264019,"operatingIncome":-146905472,"netIncome":-771535712,"prevYearRevenue":5908910793,"prevYearOperatingIncome":1751639043,"prevYearNetIncome":1725808125,"source":"11012","updatedAt":"2026-08-26T22:34:48.755Z"}]}