{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/016380","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":"016380","name":"KG스틸","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":5610,"marketCap":561049912170,"sharesOutstanding":100008897,"asOf":"2026-09-26T15:09:35.319Z"},"valuation":{"fiscalYear":2025,"per":4.15,"perTtm":3.02,"ttmPeriod":"25Q3~26Q2","pbr":0.27,"psr":0.18,"evEbitda":5.27,"ev":1045349085912,"fcff":141546395995,"fcffYield":0.1354,"roe":0.0673,"revenueGrowth":{"y1":-0.0326,"y3":-0.0579,"y5":0.0639},"operatingIncomeGrowth":{"y1":-0.2683,"y3":-0.2377,"y5":0.0636},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.235Z"},"price":{"high52w":7490,"low52w":4990,"fromHigh":-0.251,"returns":[{"label":"1개월","value":0.0018},{"label":"3개월","value":0.1109},{"label":"6개월","value":-0.0123},{"label":"1년","value":0.0605},{"label":"3년","value":-0.2899},{"label":"5년","value":-0.5905}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":5.4,"payoutPct":21.8},{"fiscalYear":2024,"dps":250,"yieldPct":4.2,"payoutPct":18.2},{"fiscalYear":2023,"dps":200,"yieldPct":2.3,"payoutPct":8.5},{"fiscalYear":2022,"dps":150,"yieldPct":1.9,"payoutPct":2.8},{"fiscalYear":2021,"dps":100,"yieldPct":0.9,"payoutPct":5.2},{"fiscalYear":2020,"dps":100,"yieldPct":0.9,"payoutPct":15}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":2545097237645,"operatingIncome":-16372389798,"netIncome":-66060478504,"controllingNetIncome":-65614779752,"ebitda":61370894560,"fcff":12726338141,"cfo":-8222718087,"capex":29940230889,"totalAssets":2506058873996,"totalLiabilities":2499623316042,"totalEquity":6435557954,"cash":90970938186,"totalDebt":1741673671536},{"fiscalYear":2019,"statement":"연결","revenue":2428250197414,"operatingIncome":34639840274,"netIncome":-33537540472,"controllingNetIncome":-33311633936,"ebitda":101357555617,"fcff":-153859369142,"cfo":-169803209911,"capex":25330480313,"totalAssets":2355272181531,"totalLiabilities":1465811581194,"totalEquity":889460600337,"cash":63386346237,"totalDebt":1069448219724},{"fiscalYear":2020,"statement":"연결","revenue":2342443590900,"operatingIncome":110778751212,"netIncome":66893129338,"controllingNetIncome":66811389544,"ebitda":292627215031,"fcff":90146278165,"cfo":130038502401,"capex":65512380854,"totalAssets":2257720824135,"totalLiabilities":1285016838609,"totalEquity":972703985526,"cash":20239752216,"totalDebt":904059746072},{"fiscalYear":2021,"statement":"연결","revenue":3354789186331,"operatingIncome":296911904979,"netIncome":190707950937,"controllingNetIncome":190951002806,"ebitda":359114228811,"fcff":-99991489315,"cfo":-47200511321,"capex":69190357944,"totalAssets":2771098268254,"totalLiabilities":1620934715289,"totalEquity":1150163552965,"cash":67869577760,"totalDebt":1141370863120},{"fiscalYear":2022,"statement":"연결","revenue":3819689027832,"operatingIncome":340351530549,"netIncome":534763543114,"controllingNetIncome":536001400785,"ebitda":null,"fcff":462618921574,"cfo":478703284922,"capex":36778803337,"totalAssets":3051507326663,"totalLiabilities":1361342496584,"totalEquity":1690164830079,"cash":73834542366,"totalDebt":1023867712444},{"fiscalYear":2023,"statement":"연결","revenue":3429848200193,"operatingIncome":280410835368,"netIncome":235222297338,"controllingNetIncome":234352264076,"ebitda":310399842159,"fcff":350279730088,"cfo":373772548225,"capex":47160981793,"totalAssets":3195514054360,"totalLiabilities":1304937566020,"totalEquity":1890576488340,"cash":110314482843,"totalDebt":929129109394},{"fiscalYear":2024,"statement":"연결","revenue":3300982020646,"operatingIncome":206016382810,"netIncome":132467061440,"controllingNetIncome":133372612713,"ebitda":null,"fcff":202796682215,"cfo":249276959085,"capex":69590133046,"totalAssets":3341371364302,"totalLiabilities":1381154118863,"totalEquity":1960217245439,"cash":145447181145,"totalDebt":978426361800},{"fiscalYear":2025,"statement":"연결","revenue":3193444424500,"operatingIncome":150747044427,"netIncome":135541251751,"controllingNetIncome":135114344324,"ebitda":198472353365,"fcff":141546395995,"cfo":184037037098,"capex":63306432975,"totalAssets":3100740293377,"totalLiabilities":1045253739517,"totalEquity":2055486553860,"cash":129349357541,"totalDebt":613648531283}],"quarterly":[{"stockCode":"016380","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":830582292738,"operatingIncome":53868770064,"netIncome":15010136341,"prevYearRevenue":834915351299,"prevYearOperatingIncome":42703232133,"prevYearNetIncome":46381663480,"source":"11014","updatedAt":"2026-08-26T22:21:32.627Z"},{"stockCode":"016380","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":745223266944,"operatingIncome":-5177146137,"netIncome":32269498803,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:32.628Z"},{"stockCode":"016380","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":805288623946,"operatingIncome":21512932639,"netIncome":45101219441,"prevYearRevenue":812571105957,"prevYearOperatingIncome":65166819459,"prevYearNetIncome":46518938881,"source":"11013","updatedAt":"2026-08-26T22:21:32.073Z"},{"stockCode":"016380","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":896376295813,"operatingIncome":43109837884,"netIncome":93398852818,"prevYearRevenue":805067758861,"prevYearOperatingIncome":36888601041,"prevYearNetIncome":41742677726,"source":"11012","updatedAt":"2026-08-26T22:21:32.374Z"}]}