{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/017960","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":"017960","name":"한국카본","market":"KOSPI","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":20550,"marketCap":1061951787300,"sharesOutstanding":51676486,"asOf":"2026-09-26T15:09:35.324Z"},"valuation":{"fiscalYear":2025,"per":10.44,"perTtm":10.35,"ttmPeriod":"25Q3~26Q2","pbr":1.83,"psr":1.17,"evEbitda":6.38,"ev":1013849034410,"fcff":83902506705,"fcffYield":0.0828,"roe":0.193,"revenueGrowth":{"y1":0.2252,"y3":0.3501,"y5":0.1716},"operatingIncomeGrowth":{"y1":1.8814,"y3":0.7414,"y5":0.1158},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.276Z"},"price":{"high52w":52200,"low52w":19300,"fromHigh":-0.6063,"returns":[{"label":"1개월","value":-0.1366},{"label":"3개월","value":-0.1957},{"label":"6개월","value":-0.4926},{"label":"1년","value":-0.3598},{"label":"3년","value":0.6375},{"label":"5년","value":0.7415}]},"dividends":[{"fiscalYear":2025,"dps":320,"yieldPct":1.01,"payoutPct":15.84},{"fiscalYear":2024,"dps":130,"yieldPct":1.2,"payoutPct":31.49},{"fiscalYear":2023,"dps":110,"yieldPct":1,"payoutPct":-286.17},{"fiscalYear":2022,"dps":130,"yieldPct":1.2,"payoutPct":37.5},{"fiscalYear":2021,"dps":150,"yieldPct":1.4,"payoutPct":44.98},{"fiscalYear":2020,"dps":180,"yieldPct":1.4,"payoutPct":13.5},{"fiscalYear":2019,"dps":120,"yieldPct":1.5,"payoutPct":27.81},{"fiscalYear":2018,"dps":100,"yieldPct":1.5,"payoutPct":-137.7}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":242541950252,"operatingIncome":25527557808,"netIncome":22691317479,"controllingNetIncome":23319353557,"ebitda":30233063037,"fcff":-3189512086,"cfo":1925450875,"capex":5298946088,"totalAssets":347432101183,"totalLiabilities":65546319520,"totalEquity":281885781663,"cash":60279090634,"totalDebt":13328000000},{"fiscalYear":2016,"statement":"연결","revenue":257626474902,"operatingIncome":26888600665,"netIncome":16470646070,"controllingNetIncome":17019676780,"ebitda":30646993654,"fcff":50101718629,"cfo":60000175742,"capex":10087597316,"totalAssets":389485376005,"totalLiabilities":73444557796,"totalEquity":316040818209,"cash":114031772985,"totalDebt":13597180044},{"fiscalYear":2017,"statement":"연결","revenue":239057382448,"operatingIncome":4875046838,"netIncome":744134336,"controllingNetIncome":null,"ebitda":16963979304,"fcff":-24119916327,"cfo":-15432247323,"capex":8750340901,"totalAssets":366441406824,"totalLiabilities":56119221415,"totalEquity":310322185409,"cash":102889329706,"totalDebt":13556100000},{"fiscalYear":2018,"statement":"연결","revenue":226695049819,"operatingIncome":6173677815,"netIncome":-2978652356,"controllingNetIncome":null,"ebitda":7164397728,"fcff":21059653350,"cfo":42776647080,"capex":22014317891,"totalAssets":360113097978,"totalLiabilities":56411443093,"totalEquity":303701654885,"cash":28400189612,"totalDebt":13255000000},{"fiscalYear":2019,"statement":"연결","revenue":273402502535,"operatingIncome":25286667254,"netIncome":17701679655,"controllingNetIncome":null,"ebitda":30052210653,"fcff":-31092150331,"cfo":-421619853,"capex":30905343351,"totalAssets":397589485374,"totalLiabilities":84870941179,"totalEquity":312718544195,"cash":40667276417,"totalDebt":20773707718},{"fiscalYear":2020,"statement":"연결","revenue":411665264149,"operatingIncome":75727689500,"netIncome":57379486137,"controllingNetIncome":null,"ebitda":null,"fcff":45374978825,"cfo":69432784322,"capex":24612051421,"totalAssets":478319470904,"totalLiabilities":97788638535,"totalEquity":380530832369,"cash":65809490579,"totalDebt":26484917567},{"fiscalYear":2021,"statement":"연결","revenue":367827134273,"operatingIncome":32732355547,"netIncome":14348609838,"controllingNetIncome":null,"ebitda":null,"fcff":620173842,"cfo":25507209159,"capex":25155656370,"totalAssets":498355905299,"totalLiabilities":109356563548,"totalEquity":388999341751,"cash":49048026242,"totalDebt":26911139520},{"fiscalYear":2022,"statement":"연결","revenue":369270866021,"operatingIncome":24798059067,"netIncome":20260871261,"controllingNetIncome":null,"ebitda":null,"fcff":-30087406712,"cfo":-7798849185,"capex":22732297230,"totalAssets":585333635410,"totalLiabilities":181165801047,"totalEquity":404167834363,"cash":53576755408,"totalDebt":63893034185},{"fiscalYear":2023,"statement":"연결","revenue":594417384371,"operatingIncome":16465724514,"netIncome":-13449428136,"controllingNetIncome":null,"ebitda":null,"fcff":19559667541,"cfo":56519869189,"capex":40578205484,"totalAssets":792428141673,"totalLiabilities":337774036158,"totalEquity":454654105515,"cash":66697909049,"totalDebt":33857268955},{"fiscalYear":2024,"statement":"연결","revenue":741740847191,"operatingIncome":45446301892,"netIncome":20321351760,"controllingNetIncome":20321351760,"ebitda":59137147021,"fcff":95538645799,"cfo":150534191281,"capex":57281834371,"totalAssets":878968656770,"totalLiabilities":404682305973,"totalEquity":474286350797,"cash":57565061282,"totalDebt":11105006444},{"fiscalYear":2025,"statement":"연결","revenue":908810220281,"operatingIncome":130950531954,"netIncome":101743537476,"controllingNetIncome":101743537476,"ebitda":158868029196,"fcff":83902506705,"cfo":131542994323,"capex":47960691882,"totalAssets":1043222615767,"totalLiabilities":463052305328,"totalEquity":580170310439,"cash":57866929673,"totalDebt":9764176783}],"quarterly":[{"stockCode":"017960","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":221132122841,"operatingIncome":29862508460,"netIncome":15662460984,"prevYearRevenue":170620835065,"prevYearOperatingIncome":7684123209,"prevYearNetIncome":12269007265,"source":"11014","updatedAt":"2026-08-26T22:20:28.787Z"},{"stockCode":"017960","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":231843003020,"operatingIncome":38337085184,"netIncome":34867555896,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:28.795Z"},{"stockCode":"017960","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":211821540857,"operatingIncome":41066114264,"netIncome":15523068123,"prevYearRevenue":224561929478,"prevYearOperatingIncome":31107392776,"prevYearNetIncome":21855861863,"source":"11013","updatedAt":"2026-08-26T22:20:28.272Z"},{"stockCode":"017960","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":243377663938,"operatingIncome":50399828671,"netIncome":36561668926,"prevYearRevenue":231273164942,"prevYearOperatingIncome":31643545534,"prevYearNetIncome":29357658733,"source":"11012","updatedAt":"2026-08-26T22:20:28.529Z"}]}