{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/018500","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":"018500","name":"동원모빌리티","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":1316,"marketCap":61529491828,"sharesOutstanding":46754933,"asOf":"2026-09-26T15:09:35.325Z"},"valuation":{"fiscalYear":2025,"per":2.91,"perTtm":null,"ttmPeriod":null,"pbr":0.46,"psr":0.1,"evEbitda":2.15,"ev":184174626314,"fcff":16995540813,"fcffYield":0.0923,"roe":0.1768,"revenueGrowth":{"y1":0.1021,"y3":0.1736,"y5":0.0652},"operatingIncomeGrowth":{"y1":0.1769,"y3":0.5289,"y5":0.1583},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.277Z"},"price":{"high52w":1903,"low52w":1271,"fromHigh":-0.3085,"returns":[{"label":"1개월","value":-0.0974},{"label":"3개월","value":0.0123},{"label":"6개월","value":-0.2195},{"label":"1년","value":0.0131},{"label":"3년","value":-0.2218},{"label":"5년","value":0.2966}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":10,"payoutPct":null},{"fiscalYear":2024,"dps":50,"yieldPct":10,"payoutPct":null},{"fiscalYear":2023,"dps":20,"yieldPct":4,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":428889623352,"operatingIncome":-3050438354,"netIncome":-9424351004,"controllingNetIncome":-9424351004,"ebitda":22586959153,"fcff":37640477686,"cfo":81398389959,"capex":52672822414,"totalAssets":517228976564,"totalLiabilities":449241380561,"totalEquity":67987596003,"cash":25654788225,"totalDebt":233346101410},{"fiscalYear":2019,"statement":"연결","revenue":458575243464,"operatingIncome":-13517856973,"netIncome":-22756980671,"controllingNetIncome":-22756980671,"ebitda":13637458665,"fcff":-9233566141,"cfo":46841326157,"capex":64906351482,"totalAssets":488010834964,"totalLiabilities":448530771175,"totalEquity":39480063789,"cash":4641304815,"totalDebt":215758502922},{"fiscalYear":2020,"statement":"연결","revenue":456638441220,"operatingIncome":20139107152,"netIncome":16351427460,"controllingNetIncome":16351427460,"ebitda":75318310678,"fcff":16390218773,"cfo":47869293851,"capex":43384633757,"totalAssets":510951150981,"totalLiabilities":447224576080,"totalEquity":63726574901,"cash":9774720042,"totalDebt":224694381084},{"fiscalYear":2021,"statement":"연결","revenue":369490992188,"operatingIncome":-1171275967,"netIncome":-28119421364,"controllingNetIncome":-28119421364,"ebitda":45418284389,"fcff":-28056722296,"cfo":21977281571,"capex":60646098192,"totalAssets":468914312188,"totalLiabilities":436932189046,"totalEquity":31982123142,"cash":15428520705,"totalDebt":229880635139},{"fiscalYear":2022,"statement":"연결","revenue":387368679807,"operatingIncome":11747797604,"netIncome":22660092845,"controllingNetIncome":22660092845,"ebitda":32032067298,"fcff":26911944292,"cfo":44960067543,"capex":26600983940,"totalAssets":456870590279,"totalLiabilities":395436339499,"totalEquity":61434250780,"cash":7207632953,"totalDebt":211241091440},{"fiscalYear":2023,"statement":"연결","revenue":538640239424,"operatingIncome":35573266789,"netIncome":18168066939,"controllingNetIncome":18168066939,"ebitda":65825661317,"fcff":28630668908,"cfo":59870151181,"capex":40731883199,"totalAssets":487867520934,"totalLiabilities":398156987777,"totalEquity":89710533157,"cash":3788553620,"totalDebt":201411411122},{"fiscalYear":2024,"statement":"연결","revenue":568241480277,"operatingIncome":35673626927,"netIncome":18280642470,"controllingNetIncome":18280642470,"ebitda":71041276750,"fcff":13708114050,"cfo":63495128166,"capex":58420099871,"totalAssets":478904741185,"totalLiabilities":372395104421,"totalEquity":106509636764,"cash":8774433807,"totalDebt":205380532235},{"fiscalYear":2025,"statement":"연결","revenue":626236089125,"operatingIncome":41985529628,"netIncome":21164182872,"controllingNetIncome":21164182872,"ebitda":85691977054,"fcff":16995540813,"cfo":74996432295,"capex":67877528826,"totalAssets":515828714541,"totalLiabilities":382866740611,"totalEquity":132961973930,"cash":26940766437,"totalDebt":149585900923}],"quarterly":[{"stockCode":"018500","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":157103469319,"operatingIncome":7440987125,"netIncome":10598536367,"prevYearRevenue":149993559358,"prevYearOperatingIncome":6646719356,"prevYearNetIncome":-190210855,"source":"11014","updatedAt":"2026-08-26T22:29:31.266Z"},{"stockCode":"018500","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":145513600311,"operatingIncome":13038893500,"netIncome":-4759272363,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:31.268Z"},{"stockCode":"018500","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":193668847572,"operatingIncome":14414948492,"netIncome":13922179766,"prevYearRevenue":168011332257,"prevYearOperatingIncome":13053102374,"prevYearNetIncome":5470539844,"source":"11013","updatedAt":"2026-08-26T22:29:30.731Z"}]}