{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/023790","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":"023790","name":"동일스틸럭스","market":"KOSDAQ","sector":"1차 철강 제조업","lastPrice":1477,"marketCap":19304106416,"sharesOutstanding":13069808,"asOf":"2026-09-26T15:09:35.332Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.96,"psr":0.8,"evEbitda":null,"ev":18126327501,"fcff":null,"fcffYield":null,"roe":-0.335,"revenueGrowth":{"y1":0.4456,"y3":-0.093,"y5":0.0187},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.142Z"},"price":{"high52w":6048.379,"low52w":1010,"fromHigh":-0.7558,"returns":[{"label":"1개월","value":0.124},{"label":"3개월","value":0.1657},{"label":"6개월","value":-0.0777},{"label":"1년","value":-0.6687},{"label":"3년","value":-0.4569},{"label":"5년","value":-0.8273}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":44340817974,"operatingIncome":-4412515479,"netIncome":-13475578394,"controllingNetIncome":null,"ebitda":-2902513956,"fcff":-2385054291,"cfo":4243349293,"capex":9029005151,"totalAssets":144800380603,"totalLiabilities":93551909115,"totalEquity":51248471488,"cash":450609336,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":26560735729,"operatingIncome":-3991847393,"netIncome":3867475246,"controllingNetIncome":null,"ebitda":-3095788070,"fcff":-11456580350,"cfo":-11525555050,"capex":1845684350,"totalAssets":90109897553,"totalLiabilities":35777587445,"totalEquity":54332310108,"cash":2398292435,"totalDebt":193715309},{"fiscalYear":2020,"statement":"별도","revenue":21920385932,"operatingIncome":-4176861200,"netIncome":-8769763320,"controllingNetIncome":null,"ebitda":-4003271332,"fcff":-1423529959,"cfo":-2184220878,"capex":139086315,"totalAssets":91171713656,"totalLiabilities":33490271665,"totalEquity":57681441991,"cash":3320359493,"totalDebt":511894174},{"fiscalYear":2021,"statement":"별도","revenue":34359397512,"operatingIncome":4349764137,"netIncome":-25109527090,"controllingNetIncome":null,"ebitda":4567189386,"fcff":5031866532,"cfo":3875726565,"capex":17153784,"totalAssets":99399691955,"totalLiabilities":61986101100,"totalEquity":37413590855,"cash":4512901248,"totalDebt":347984972},{"fiscalYear":2022,"statement":"별도","revenue":32221196756,"operatingIncome":901676894,"netIncome":-15634632651,"controllingNetIncome":null,"ebitda":1168870250,"fcff":2034170105,"cfo":583297326,"capex":15612835,"totalAssets":96025381320,"totalLiabilities":59333757206,"totalEquity":36691624114,"cash":1208905572,"totalDebt":684713210},{"fiscalYear":2023,"statement":"별도","revenue":21471427299,"operatingIncome":-3313257599,"netIncome":-22297885966,"controllingNetIncome":null,"ebitda":-3222191278,"fcff":-1833454315,"cfo":-3967095354,"capex":3550000,"totalAssets":73280949374,"totalLiabilities":55143755756,"totalEquity":18137193618,"cash":5389791164,"totalDebt":626212897},{"fiscalYear":2024,"statement":"별도","revenue":16633409791,"operatingIncome":-1800645491,"netIncome":-5011433450,"controllingNetIncome":null,"ebitda":-1759151338,"fcff":null,"cfo":-5073401528,"capex":null,"totalAssets":71562643725,"totalLiabilities":54571265639,"totalEquity":16991378086,"cash":743838301,"totalDebt":459168924},{"fiscalYear":2025,"statement":"별도","revenue":24045379541,"operatingIncome":-2608399408,"netIncome":-6223732117,"controllingNetIncome":null,"ebitda":-2607767128,"fcff":null,"cfo":-649760157,"capex":null,"totalAssets":74803061045,"totalLiabilities":54642632285,"totalEquity":20160428760,"cash":1374848236,"totalDebt":197069321}],"quarterly":[{"stockCode":"023790","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":5644862114,"operatingIncome":-486172718,"netIncome":-1110312841,"prevYearRevenue":3542977411,"prevYearOperatingIncome":-803067460,"prevYearNetIncome":-2279719468,"source":"11014","updatedAt":"2026-08-26T22:35:10.100Z"},{"stockCode":"023790","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":5659113395,"operatingIncome":-603723055,"netIncome":-2384257958,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:10.103Z"},{"stockCode":"023790","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":6851660389,"operatingIncome":-370780491,"netIncome":-1203516961,"prevYearRevenue":7797014788,"prevYearOperatingIncome":-920653892,"prevYearNetIncome":-1745940482,"source":"11013","updatedAt":"2026-08-26T22:35:09.469Z"},{"stockCode":"023790","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":8619178723,"operatingIncome":479203091,"netIncome":-218194049,"prevYearRevenue":4944389244,"prevYearOperatingIncome":-597849743,"prevYearNetIncome":-983220836,"source":"11012","updatedAt":"2026-08-26T22:35:09.835Z"}]}