{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/020400","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":"020400","name":"대동금속","market":"KOSDAQ","sector":"금속 주조업","lastPrice":2675,"marketCap":24271698100,"sharesOutstanding":9073532,"asOf":"2026-09-26T15:09:35.328Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.56,"psr":0.24,"evEbitda":5.94,"ev":24241847974,"fcff":-628152428,"fcffYield":-0.0259,"roe":-0.0311,"revenueGrowth":{"y1":0.0231,"y3":-0.1151,"y5":-0.0173},"operatingIncomeGrowth":{"y1":null,"y3":-0.6497,"y5":-0.4911},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.193Z"},"price":{"high52w":12190,"low52w":2355,"fromHigh":-0.7806,"returns":[{"label":"1개월","value":-0.0776},{"label":"3개월","value":-0.1098},{"label":"6개월","value":-0.7148},{"label":"1년","value":-0.5427},{"label":"3년","value":-0.7325},{"label":"5년","value":-0.7643}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":0.6,"payoutPct":-13.8},{"fiscalYear":2024,"dps":60,"yieldPct":0.6,"payoutPct":-3.3},{"fiscalYear":2023,"dps":60,"yieldPct":0.6,"payoutPct":23},{"fiscalYear":2022,"dps":60,"yieldPct":0.6,"payoutPct":8.7},{"fiscalYear":2021,"dps":60,"yieldPct":0.6,"payoutPct":7.4},{"fiscalYear":2020,"dps":60,"yieldPct":0.6,"payoutPct":10.2},{"fiscalYear":2019,"dps":60,"yieldPct":0.6,"payoutPct":0.5},{"fiscalYear":2018,"dps":300,"yieldPct":0.6,"payoutPct":16.7}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":80862657385,"operatingIncome":1905641701,"netIncome":860501305,"controllingNetIncome":null,"ebitda":4462727359,"fcff":-6260522993,"cfo":186279777,"capex":6965297837,"totalAssets":85069831415,"totalLiabilities":51973854917,"totalEquity":33095976498,"cash":1404234386,"totalDebt":26002121237},{"fiscalYear":2019,"statement":"별도","revenue":88529123034,"operatingIncome":3262381736,"netIncome":761872,"controllingNetIncome":null,"ebitda":6065349937,"fcff":13589796381,"cfo":13175252518,"capex":249549600,"totalAssets":106533538737,"totalLiabilities":71924664919,"totalEquity":34608873818,"cash":3042110548,"totalDebt":35302084488},{"fiscalYear":2020,"statement":"별도","revenue":111119943355,"operatingIncome":2941199098,"netIncome":1523659168,"controllingNetIncome":null,"ebitda":6840717348,"fcff":8822236202,"cfo":8288048405,"capex":199370000,"totalAssets":106206685255,"totalLiabilities":70231291210,"totalEquity":35975394045,"cash":8740292992,"totalDebt":34804375495},{"fiscalYear":2021,"statement":"별도","revenue":134276161981,"operatingIncome":2637926896,"netIncome":2566294321,"controllingNetIncome":null,"ebitda":6722681949,"fcff":-1455916711,"cfo":-1400148723,"capex":636823700,"totalAssets":105938308805,"totalLiabilities":62202949869,"totalEquity":43735358936,"cash":146940429,"totalDebt":25730150058},{"fiscalYear":2022,"statement":"별도","revenue":146930756753,"operatingIncome":2335666701,"netIncome":2182030396,"controllingNetIncome":null,"ebitda":6498799660,"fcff":8839871112,"cfo":8463199435,"capex":306776300,"totalAssets":101041248838,"totalLiabilities":54197945746,"totalEquity":46843303092,"cash":322938506,"totalDebt":19137545432},{"fiscalYear":2023,"statement":"별도","revenue":133065161759,"operatingIncome":1301329207,"netIncome":830402461,"controllingNetIncome":null,"ebitda":5544345070,"fcff":2448582280,"cfo":3481728149,"capex":1631646000,"totalAssets":102674611649,"totalLiabilities":50236316857,"totalEquity":52438294792,"cash":82429471,"totalDebt":78845736},{"fiscalYear":2024,"statement":"별도","revenue":99514130970,"operatingIncome":-6503287192,"netIncome":-5823383081,"controllingNetIncome":null,"ebitda":-2335849808,"fcff":-2842513361,"cfo":-3251633360,"capex":366890000,"totalAssets":97333008386,"totalLiabilities":51466413813,"totalEquity":45866594573,"cash":70656873,"totalDebt":27558157},{"fiscalYear":2025,"statement":"별도","revenue":101817187819,"operatingIncome":100414709,"netIncome":-1390413261,"controllingNetIncome":null,"ebitda":4082608528,"fcff":-628152428,"cfo":-1249606380,"capex":75659000,"totalAssets":98820466184,"totalLiabilities":55281141661,"totalEquity":43539324523,"cash":47318815,"totalDebt":17468689}],"quarterly":[{"stockCode":"020400","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":27539835280,"operatingIncome":-431791121,"netIncome":-496162294,"prevYearRevenue":22465879542,"prevYearOperatingIncome":-3017138651,"prevYearNetIncome":-3175178316,"source":"11014","updatedAt":"2026-08-26T22:35:07.366Z"},{"stockCode":"020400","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":20807944418,"operatingIncome":1308744601,"netIncome":134668589,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:07.370Z"},{"stockCode":"020400","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":23299337031,"operatingIncome":-723035397,"netIncome":-910684694,"prevYearRevenue":24058882896,"prevYearOperatingIncome":-1064059229,"prevYearNetIncome":-1081343692,"source":"11013","updatedAt":"2026-08-26T22:35:06.830Z"},{"stockCode":"020400","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":27712470001,"operatingIncome":-1800456333,"netIncome":-1755981875,"prevYearRevenue":29410525225,"prevYearOperatingIncome":287520458,"prevYearNetIncome":52424136,"source":"11012","updatedAt":"2026-08-26T22:35:07.098Z"}]}