{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/018470","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":"018470","name":"조일알미늄","market":"KOSPI","sector":"1차 비철금속 제조업","lastPrice":5120,"marketCap":129670881280,"sharesOutstanding":25326344,"asOf":"2026-09-26T15:09:35.325Z"},"valuation":{"fiscalYear":2025,"per":16.26,"perTtm":7.16,"ttmPeriod":"25Q3~26Q2","pbr":0.62,"psr":0.27,"evEbitda":5.18,"ev":108518560555,"fcff":21988156622,"fcffYield":0.2026,"roe":0.039,"revenueGrowth":{"y1":-0.0235,"y3":-0.0471,"y5":0.0789},"operatingIncomeGrowth":{"y1":-0.3139,"y3":-0.0448,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.376Z"},"price":{"high52w":9333.921,"low52w":4238.777,"fromHigh":-0.4515,"returns":[{"label":"1개월","value":0.0999},{"label":"3개월","value":0.1265},{"label":"6개월","value":-0.1199},{"label":"1년","value":-0.209},{"label":"3년","value":-0.5436},{"label":"5년","value":-0.6722}]},"dividends":[{"fiscalYear":2017,"dps":15,"yieldPct":1.3,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":317744416215,"operatingIncome":-8191034536,"netIncome":-10415314899,"controllingNetIncome":null,"ebitda":1857120535,"fcff":-22963913148,"cfo":-4300457618,"capex":21366291833,"totalAssets":356053733873,"totalLiabilities":169286508676,"totalEquity":186767225197,"cash":29814929488,"totalDebt":300351586245},{"fiscalYear":2019,"statement":"별도","revenue":311766940506,"operatingIncome":-12173398241,"netIncome":-76711469779,"controllingNetIncome":null,"ebitda":-570127061,"fcff":-1204293616,"cfo":3330419340,"capex":7896870285,"totalAssets":289296274077,"totalLiabilities":175845827113,"totalEquity":113450446964,"cash":31808346268,"totalDebt":299443342583},{"fiscalYear":2020,"statement":"별도","revenue":332913377834,"operatingIncome":-4028209012,"netIncome":-8840440540,"controllingNetIncome":null,"ebitda":765188558,"fcff":3772555722,"cfo":1785102259,"capex":948679801,"totalAssets":274904169512,"totalLiabilities":163031549439,"totalEquity":111872620073,"cash":22582792148,"totalDebt":259185922013},{"fiscalYear":2021,"statement":"별도","revenue":466932503112,"operatingIncome":18279237886,"netIncome":15675523934,"controllingNetIncome":null,"ebitda":23064358179,"fcff":-31850018844,"cfo":-28053513184,"capex":7623803362,"totalAssets":347937579509,"totalLiabilities":181069784517,"totalEquity":166867794992,"cash":33195546707,"totalDebt":284551575741},{"fiscalYear":2022,"statement":"별도","revenue":562385283324,"operatingIncome":15831171036,"netIncome":17828879642,"controllingNetIncome":null,"ebitda":21060229100,"fcff":-4912280468,"cfo":5792647946,"capex":14522710245,"totalAssets":367680590342,"totalLiabilities":180767713986,"totalEquity":186912876356,"cash":23515771345,"totalDebt":281353000288},{"fiscalYear":2023,"statement":"별도","revenue":465783855340,"operatingIncome":8472865264,"netIncome":-134306200,"controllingNetIncome":null,"ebitda":14779708615,"fcff":-1525094269,"cfo":-3749348449,"capex":4234961652,"totalAssets":390898368641,"totalLiabilities":199513686428,"totalEquity":191384682213,"cash":22088498271,"totalDebt":201689549421},{"fiscalYear":2024,"statement":"별도","revenue":498372378613,"operatingIncome":20106641323,"netIncome":10984010951,"controllingNetIncome":null,"ebitda":26680102776,"fcff":-3983563135,"cfo":1499987608,"capex":12691471988,"totalAssets":421666740574,"totalLiabilities":222047633614,"totalEquity":199619106960,"cash":22112017630,"totalDebt":30073716414},{"fiscalYear":2025,"statement":"별도","revenue":486678693232,"operatingIncome":13795248899,"netIncome":7976324022,"controllingNetIncome":null,"ebitda":20936607579,"fcff":21988156622,"cfo":17736000994,"capex":2448106322,"totalAssets":411109986392,"totalLiabilities":201534017025,"totalEquity":209575969367,"cash":21180989025,"totalDebt":28668300}],"quarterly":[{"stockCode":"018470","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":113581751873,"operatingIncome":1000218198,"netIncome":-416828161,"prevYearRevenue":110350984991,"prevYearOperatingIncome":2694518592,"prevYearNetIncome":768190909,"source":"11014","updatedAt":"2026-08-26T22:26:26.293Z"},{"stockCode":"018470","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":118414314021,"operatingIncome":1148432536,"netIncome":1030615108,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:26.297Z"},{"stockCode":"018470","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":150881098904,"operatingIncome":13097721082,"netIncome":10044002917,"prevYearRevenue":137266483688,"prevYearOperatingIncome":11951356466,"prevYearNetIncome":8464106126,"source":"11013","updatedAt":"2026-08-26T22:26:25.715Z"},{"stockCode":"018470","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":154139388815,"operatingIncome":10020716524,"netIncome":7455858195,"prevYearRevenue":117416143650,"prevYearOperatingIncome":-304758301,"prevYearNetIncome":-1101569051,"source":"11012","updatedAt":"2026-08-26T22:26:26.016Z"}]}