{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/017390","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":"017390","name":"서울도시가스","market":"KOSPI","sector":"연료용 가스 제조 및 배관공급업","lastPrice":54700,"marketCap":270765000000,"sharesOutstanding":4950000,"asOf":"2026-09-26T15:09:35.322Z"},"valuation":{"fiscalYear":2025,"per":8.75,"perTtm":12.04,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.15,"evEbitda":6.63,"ev":292146152182,"fcff":48492688931,"fcffYield":0.166,"roe":0.028,"revenueGrowth":{"y1":0.0729,"y3":0.0196,"y5":0.0738},"operatingIncomeGrowth":{"y1":null,"y3":0.7364,"y5":0.1685},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.274Z"},"price":{"high52w":73800,"low52w":52000,"fromHigh":-0.2588,"returns":[{"label":"1개월","value":-0.0108},{"label":"3개월","value":0.0439},{"label":"6개월","value":-0.1598},{"label":"1년","value":-0.1106},{"label":"3년","value":-0.1234},{"label":"5년","value":-0.6918}]},"dividends":[{"fiscalYear":2025,"dps":2750,"yieldPct":4.2,"payoutPct":34.9},{"fiscalYear":2024,"dps":2500,"yieldPct":4.9,"payoutPct":28.6},{"fiscalYear":2023,"dps":2250,"yieldPct":3.7,"payoutPct":42.6},{"fiscalYear":2022,"dps":1750,"yieldPct":0.4,"payoutPct":37.9},{"fiscalYear":2021,"dps":1750,"yieldPct":1,"payoutPct":79.6},{"fiscalYear":2020,"dps":16750,"yieldPct":17.7,"payoutPct":49.6},{"fiscalYear":2019,"dps":1750,"yieldPct":2.3,"payoutPct":23.3},{"fiscalYear":2018,"dps":1750,"yieldPct":2,"payoutPct":16.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1388970384158,"operatingIncome":4342029668,"netIncome":41789916991,"controllingNetIncome":null,"ebitda":36530493842,"fcff":-175802524673,"cfo":-152893509417,"capex":22909015256,"totalAssets":1368620519065,"totalLiabilities":421118210032,"totalEquity":947502309033,"cash":44093556445,"totalDebt":13500600000},{"fiscalYear":2019,"statement":"연결","revenue":1361002172120,"operatingIncome":10457973561,"netIncome":29464067352,"controllingNetIncome":null,"ebitda":41302133584,"fcff":177932817797,"cfo":211384945797,"capex":33452128000,"totalAssets":1583402074863,"totalLiabilities":615585177036,"totalEquity":967816897827,"cash":25713161770,"totalDebt":63853580293},{"fiscalYear":2020,"statement":"연결","revenue":1280710876032,"operatingIncome":7989732658,"netIncome":131240849416,"controllingNetIncome":null,"ebitda":40703771445,"fcff":28376817687,"cfo":57059466190,"capex":28682648503,"totalAssets":1689713125758,"totalLiabilities":655228369114,"totalEquity":1034484756644,"cash":30818526538,"totalDebt":61927182943},{"fiscalYear":2021,"statement":"연결","revenue":1277844476509,"operatingIncome":-4941094915,"netIncome":8540875496,"controllingNetIncome":null,"ebitda":28699280610,"fcff":-16052420795,"cfo":2591530037,"capex":18643950832,"totalAssets":1662601876033,"totalLiabilities":623830583613,"totalEquity":1038771292420,"cash":50147695030,"totalDebt":51791465737},{"fiscalYear":2022,"statement":"연결","revenue":1724452004293,"operatingIncome":3324640638,"netIncome":17919220491,"controllingNetIncome":null,"ebitda":36824594144,"fcff":73010978176,"cfo":89737713069,"capex":16726734893,"totalAssets":1871342447045,"totalLiabilities":818373686144,"totalEquity":1052968760901,"cash":49392680942,"totalDebt":50546556079},{"fiscalYear":2023,"statement":"연결","revenue":1717423189672,"operatingIncome":-3200619585,"netIncome":20527153332,"controllingNetIncome":null,"ebitda":30288283217,"fcff":-10024379969,"cfo":12921071507,"capex":22945451476,"totalAssets":1777219780282,"totalLiabilities":709423037097,"totalEquity":1067796743185,"cash":29350112230,"totalDebt":51200890077},{"fiscalYear":2024,"statement":"연결","revenue":1703788525280,"operatingIncome":-10285296486,"netIncome":34321611906,"controllingNetIncome":33889707085,"ebitda":23062147268,"fcff":-9722672407,"cfo":23928651308,"capex":33651323715,"totalAssets":1765962363102,"totalLiabilities":668245264059,"totalEquity":1097717099043,"cash":48227977477,"totalDebt":55972485288},{"fiscalYear":2025,"statement":"연결","revenue":1827997485378,"operatingIncome":17405786429,"netIncome":30985459618,"controllingNetIncome":30933652896,"ebitda":44053426930,"fcff":48492688931,"cfo":82719158771,"capex":34226469840,"totalAssets":1797688130206,"totalLiabilities":676454982120,"totalEquity":1121233148086,"cash":33342305630,"totalDebt":54723457812}],"quarterly":[{"stockCode":"017390","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":196305162011,"operatingIncome":-13356649140,"netIncome":-7419161078,"prevYearRevenue":195693830190,"prevYearOperatingIncome":-19076680614,"prevYearNetIncome":453592386,"source":"11014","updatedAt":"2026-08-26T22:23:23.263Z"},{"stockCode":"017390","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":543733099353,"operatingIncome":3515326955,"netIncome":5714849514,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:23.265Z"},{"stockCode":"017390","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":769497178255,"operatingIncome":22041981529,"netIncome":21626235874,"prevYearRevenue":788891935814,"prevYearOperatingIncome":24850545883,"prevYearNetIncome":25351126121,"source":"11013","updatedAt":"2026-08-26T22:23:22.699Z"},{"stockCode":"017390","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":275500139496,"operatingIncome":-2348497860,"netIncome":2575041533,"prevYearRevenue":299067288200,"prevYearOperatingIncome":2396562731,"prevYearNetIncome":7338645061,"source":"11012","updatedAt":"2026-08-26T22:23:23.011Z"}]}