{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/021040","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":"021040","name":"대호특수강","market":"KOSDAQ","sector":"1차 철강 제조업","lastPrice":936,"marketCap":20315668464,"sharesOutstanding":21704774,"asOf":"2026-09-26T15:09:35.329Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.53,"psr":0.07,"evEbitda":5.21,"ev":42704128088,"fcff":14870582170,"fcffYield":0.3482,"roe":-0.0408,"revenueGrowth":{"y1":-0.064,"y3":-0.033,"y5":0.1439},"operatingIncomeGrowth":{"y1":-0.1112,"y3":0.3803,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.141Z"},"price":{"high52w":1860,"low52w":817,"fromHigh":-0.4968,"returns":[{"label":"1개월","value":-0.0158},{"label":"3개월","value":0.0054},{"label":"6개월","value":-0.2075},{"label":"1년","value":-0.2952},{"label":"3년","value":-0.5623},{"label":"5년","value":-0.7874}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":209863691248,"operatingIncome":6007433521,"netIncome":2127650992,"controllingNetIncome":null,"ebitda":10052436121,"fcff":-8323714621,"cfo":-1923826976,"capex":7738924355,"totalAssets":157282805824,"totalLiabilities":84853335062,"totalEquity":72429470762,"cash":5014006,"totalDebt":58339755503},{"fiscalYear":2019,"statement":"별도","revenue":204179606306,"operatingIncome":4582920336,"netIncome":693931198,"controllingNetIncome":null,"ebitda":10139698148,"fcff":11580051113,"cfo":14427410850,"capex":3764773192,"totalAssets":148023964837,"totalLiabilities":75870888949,"totalEquity":72153075888,"cash":3813595793,"totalDebt":52576905841},{"fiscalYear":2020,"statement":"별도","revenue":141665479166,"operatingIncome":-8646501211,"netIncome":-26505473006,"controllingNetIncome":null,"ebitda":-4827476459,"fcff":11809128080,"cfo":11750407203,"capex":687338996,"totalAssets":118292612517,"totalLiabilities":67262954732,"totalEquity":51029657785,"cash":7467816893,"totalDebt":29787134890},{"fiscalYear":2021,"statement":"연결","revenue":212211461939,"operatingIncome":7768392197,"netIncome":7619823837,"controllingNetIncome":7297289716,"ebitda":null,"fcff":-15448231004,"cfo":-10337892541,"capex":6676940786,"totalAssets":219298641014,"totalLiabilities":163395638530,"totalEquity":55903002484,"cash":5830207818,"totalDebt":93308760130},{"fiscalYear":2022,"statement":"연결","revenue":306845564412,"operatingIncome":901712482,"netIncome":-4218971785,"controllingNetIncome":-4713802650,"ebitda":7448925284,"fcff":2823558222,"cfo":5857167516,"capex":4646604144,"totalAssets":217963291921,"totalLiabilities":165218323021,"totalEquity":52744968900,"cash":9018832263,"totalDebt":104773081625},{"fiscalYear":2023,"statement":"별도","revenue":300559957997,"operatingIncome":1660919750,"netIncome":-3555644391,"controllingNetIncome":1521347390,"ebitda":15620094825,"fcff":3395639659,"cfo":3129394189,"capex":5085296980,"totalAssets":201687058135,"totalLiabilities":150100378683,"totalEquity":51586679452,"cash":2753266244,"totalDebt":33227433336},{"fiscalYear":2024,"statement":"연결","revenue":296390570520,"operatingIncome":2667939267,"netIncome":-12984237441,"controllingNetIncome":-12966550103,"ebitda":6684018366,"fcff":3973209270,"cfo":4790201177,"capex":4963751996,"totalAssets":184902473870,"totalLiabilities":143904297626,"totalEquity":40998176244,"cash":550568000,"totalDebt":26000000000},{"fiscalYear":2025,"statement":"연결","revenue":277424948980,"operatingIncome":2371277694,"netIncome":-1846106854,"controllingNetIncome":-1631348713,"ebitda":8202222885,"fcff":14870582170,"cfo":13723361767,"capex":2567838381,"totalAssets":175036130573,"totalLiabilities":136406279483,"totalEquity":38629851090,"cash":1611540376,"totalDebt":24000000000}],"quarterly":[{"stockCode":"021040","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":69704847424,"operatingIncome":286278780,"netIncome":-416333974,"prevYearRevenue":72853063046,"prevYearOperatingIncome":-393362529,"prevYearNetIncome":-2759370248,"source":"11014","updatedAt":"2026-08-26T22:34:42.679Z"},{"stockCode":"021040","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":66912229324,"operatingIncome":-151119094,"netIncome":-1331629380,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:42.684Z"},{"stockCode":"021040","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":66740601477,"operatingIncome":-17917958,"netIncome":-645343839,"prevYearRevenue":68334956955,"prevYearOperatingIncome":635227654,"prevYearNetIncome":-635365227,"source":"11013","updatedAt":"2026-08-26T22:34:42.190Z"},{"stockCode":"021040","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":72423952559,"operatingIncome":1411526775,"netIncome":-976100493,"prevYearRevenue":72472915277,"prevYearOperatingIncome":1600890354,"prevYearNetIncome":537221727,"source":"11012","updatedAt":"2026-08-26T22:34:42.441Z"}]}