{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/022100","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":"022100","name":"포스코DX","market":"KOSPI","sector":"건축기술, 엔지니어링 및 관련 기술 서비스업","lastPrice":20300,"marketCap":3086304998700,"sharesOutstanding":152034729,"asOf":"2026-09-26T15:09:35.330Z"},"valuation":{"fiscalYear":2025,"per":59.26,"perTtm":95.42,"ttmPeriod":"25Q3~26Q2","pbr":5.42,"psr":2.87,"evEbitda":37.93,"ev":2839431688889,"fcff":137293764669,"fcffYield":0.0484,"roe":0.0953,"revenueGrowth":{"y1":-0.2702,"y3":-0.0229,"y5":0.022},"operatingIncomeGrowth":{"y1":-0.4459,"y3":-0.0226,"y5":0.1828},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.725Z"},"price":{"high52w":42850,"low52w":17250,"fromHigh":-0.5263,"returns":[{"label":"1개월","value":-0.0402},{"label":"3개월","value":0.005},{"label":"6개월","value":-0.3355},{"label":"1년","value":-0.0514},{"label":"3년","value":-0.6255},{"label":"5년","value":1.9251}]},"dividends":[{"fiscalYear":2025,"dps":125,"yieldPct":0.3,"payoutPct":36.4},{"fiscalYear":2024,"dps":125,"yieldPct":0.5,"payoutPct":21.6},{"fiscalYear":2023,"dps":100,"yieldPct":0.2,"payoutPct":16.5},{"fiscalYear":2022,"dps":75,"yieldPct":1.2,"payoutPct":25},{"fiscalYear":2021,"dps":50,"yieldPct":0.8,"payoutPct":null},{"fiscalYear":2020,"dps":50,"yieldPct":0.7,"payoutPct":87.5},{"fiscalYear":2019,"dps":50,"yieldPct":1,"payoutPct":null},{"fiscalYear":2018,"dps":50,"yieldPct":0.9,"payoutPct":null}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":840545681528,"operatingIncome":13968816472,"netIncome":-56259709945,"controllingNetIncome":-51473899478,"ebitda":144756125481,"fcff":51915256688,"cfo":72842915211,"capex":23591706341,"totalAssets":693941423716,"totalLiabilities":362485720141,"totalEquity":331455703575,"cash":79903646316,"totalDebt":2539010500},{"fiscalYear":2016,"statement":"연결","revenue":866893880605,"operatingIncome":52249217693,"netIncome":37558729472,"controllingNetIncome":36900859224,"ebitda":87634943653,"fcff":-12979269407,"cfo":7423628017,"capex":20777165153,"totalAssets":662199650758,"totalLiabilities":287383768957,"totalEquity":374815881801,"cash":71216487646,"totalDebt":2248398040},{"fiscalYear":2017,"statement":"연결","revenue":950592312530,"operatingIncome":56071083954,"netIncome":41996484797,"controllingNetIncome":41900048142,"ebitda":82196695819,"fcff":-4222872620,"cfo":22187000650,"capex":26558106031,"totalAssets":646301318785,"totalLiabilities":246065698255,"totalEquity":400235620530,"cash":59284097826,"totalDebt":1754319932},{"fiscalYear":2018,"statement":"연결","revenue":927076974004,"operatingIncome":42133726169,"netIncome":-34160439018,"controllingNetIncome":-34199444246,"ebitda":80696362624,"fcff":-2608529064,"cfo":29496407699,"capex":32220638543,"totalAssets":610232471497,"totalLiabilities":271039578383,"totalEquity":339192893114,"cash":51004149457,"totalDebt":1744814200},{"fiscalYear":2019,"statement":"연결","revenue":969787009533,"operatingIncome":48101224987,"netIncome":39675367921,"controllingNetIncome":39160575128,"ebitda":97536942787,"fcff":54850574321,"cfo":63834635178,"capex":9039058990,"totalAssets":675419399549,"totalLiabilities":309150208218,"totalEquity":366269191331,"cash":97735816378,"totalDebt":1462811717},{"fiscalYear":2020,"statement":"연결","revenue":964202340142,"operatingIncome":26087467478,"netIncome":8996905609,"controllingNetIncome":8673908697,"ebitda":34490392399,"fcff":61080482492,"cfo":65554811247,"capex":4585876679,"totalAssets":684444510737,"totalLiabilities":314481678466,"totalEquity":369962832271,"cash":137287016483,"totalDebt":1059157997},{"fiscalYear":2021,"statement":"연결","revenue":869274143659,"operatingIncome":-19477262841,"netIncome":-13923043578,"controllingNetIncome":-14213171659,"ebitda":-12655460387,"fcff":-56200751652,"cfo":-51913027153,"capex":4518189812,"totalAssets":646969959736,"totalLiabilities":287766033952,"totalEquity":359203925784,"cash":29621367106,"totalDebt":788055839},{"fiscalYear":2022,"statement":"연결","revenue":1152680199426,"operatingIncome":64668494002,"netIncome":45850938928,"controllingNetIncome":45581846005,"ebitda":71028462511,"fcff":-12828542995,"cfo":-3942810359,"capex":8986916733,"totalAssets":851593785984,"totalLiabilities":437601276125,"totalEquity":413992509859,"cash":32014522081,"totalDebt":458394370},{"fiscalYear":2023,"statement":"연결","revenue":1485875620930,"operatingIncome":110563784581,"netIncome":92128228460,"controllingNetIncome":91879439824,"ebitda":118298540676,"fcff":6293578781,"cfo":21821037018,"capex":15733041338,"totalAssets":889807220460,"totalLiabilities":428357838257,"totalEquity":461449382203,"cash":60162678094,"totalDebt":76603000},{"fiscalYear":2024,"statement":"연결","revenue":1473290670631,"operatingIncome":108991969223,"netIncome":88599060003,"controllingNetIncome":88036600048,"ebitda":118179734593,"fcff":83630665925,"cfo":97799461517,"capex":14335482389,"totalAssets":892453016139,"totalLiabilities":366555515263,"totalEquity":525897500876,"cash":129180234831,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":1075175363044,"operatingIncome":60388586087,"netIncome":52623905401,"controllingNetIncome":52081264979,"ebitda":74864192516,"fcff":137293764669,"cfo":145951092070,"capex":8739337529,"totalAssets":834391536739,"totalLiabilities":261831772894,"totalEquity":572559763845,"cash":246949912811,"totalDebt":76603000}],"quarterly":[{"stockCode":"022100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":244723536287,"operatingIncome":21659261676,"netIncome":17504044035,"prevYearRevenue":318555516361,"prevYearOperatingIncome":26295941282,"prevYearNetIncome":21672687579,"source":"11014","updatedAt":"2026-08-26T22:19:34.642Z"},{"stockCode":"022100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":260814542793,"operatingIncome":-1217015924,"netIncome":-988042218,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:34.645Z"},{"stockCode":"022100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":241510184526,"operatingIncome":3658162591,"netIncome":4011399492,"prevYearRevenue":296780188932,"prevYearOperatingIncome":22864493398,"prevYearNetIncome":21667132393,"source":"11013","updatedAt":"2026-08-26T22:19:34.119Z"},{"stockCode":"022100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":232580814051,"operatingIncome":9860765255,"netIncome":11816384583,"prevYearRevenue":272857095032,"prevYearOperatingIncome":17081846937,"prevYearNetIncome":14440771191,"source":"11012","updatedAt":"2026-08-26T22:19:34.405Z"}]}