{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/025550","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":"025550","name":"한국선재","market":"KOSDAQ","sector":"1차 철강 제조업","lastPrice":2210,"marketCap":56385948840,"sharesOutstanding":25514004,"asOf":"2026-09-26T15:09:35.336Z"},"valuation":{"fiscalYear":2025,"per":172.49,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.46,"psr":0.26,"evEbitda":2.23,"ev":26444886493,"fcff":-37969314600,"fcffYield":-1.4358,"roe":0.0027,"revenueGrowth":{"y1":-0.0181,"y3":-0.0368,"y5":0.0323},"operatingIncomeGrowth":{"y1":0.3556,"y3":-0.1019,"y5":0.0931},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.153Z"},"price":{"high52w":4630,"low52w":1900,"fromHigh":-0.5227,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0.0728},{"label":"6개월","value":-0.321},{"label":"1년","value":-0.4461},{"label":"3년","value":-0.4489},{"label":"5년","value":-0.7844}]},"dividends":[{"fiscalYear":2022,"dps":100,"yieldPct":2.3,"payoutPct":16.1},{"fiscalYear":2017,"dps":100,"yieldPct":3.4,"payoutPct":60.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":192671343720,"operatingIncome":7223970087,"netIncome":6813160255,"controllingNetIncome":6633208262,"ebitda":10398672419,"fcff":3551920047,"cfo":5019192702,"capex":3477945697,"totalAssets":234583248362,"totalLiabilities":145061099520,"totalEquity":89522148842,"cash":1618635667,"totalDebt":113778984439},{"fiscalYear":2019,"statement":"연결","revenue":185477688991,"operatingIncome":6691765243,"netIncome":3087714973,"controllingNetIncome":2606857588,"ebitda":11150622742,"fcff":2563523020,"cfo":2258648514,"capex":2854245311,"totalAssets":229003496262,"totalLiabilities":137808483960,"totalEquity":91195012302,"cash":3287976729,"totalDebt":114669196730},{"fiscalYear":2020,"statement":"연결","revenue":187157908494,"operatingIncome":5238677600,"netIncome":2096427737,"controllingNetIncome":1787334856,"ebitda":9856217444,"fcff":14532954167,"cfo":18665121647,"capex":6262652253,"totalAssets":221030666583,"totalLiabilities":129709464984,"totalEquity":91321201599,"cash":8863203231,"totalDebt":100268217999},{"fiscalYear":2021,"statement":"연결","revenue":214156345937,"operatingIncome":17973452074,"netIncome":11961754290,"controllingNetIncome":11462845432,"ebitda":23050842168,"fcff":3913779608,"cfo":10487496759,"capex":8268491172,"totalAssets":249768394862,"totalLiabilities":145850970998,"totalEquity":103917423864,"cash":13747892226,"totalDebt":107303100839},{"fiscalYear":2022,"statement":"연결","revenue":245485561063,"operatingIncome":11285220408,"netIncome":14964728705,"controllingNetIncome":13821534096,"ebitda":16687556602,"fcff":-13962238590,"cfo":-9672778687,"capex":6920222783,"totalAssets":254859701324,"totalLiabilities":137582868745,"totalEquity":117276832579,"cash":10624644431,"totalDebt":1155824452},{"fiscalYear":2023,"statement":"연결","revenue":248447837494,"operatingIncome":5122217251,"netIncome":-1448912760,"controllingNetIncome":-2325851774,"ebitda":10510886920,"fcff":-7978850313,"cfo":5203699672,"capex":17581578623,"totalAssets":270721264344,"totalLiabilities":126693388619,"totalEquity":144027875725,"cash":17625275601,"totalDebt":1000418995},{"fiscalYear":2024,"statement":"연결","revenue":223448269998,"operatingIncome":6030464438,"netIncome":483021355,"controllingNetIncome":-1228493348,"ebitda":10713051067,"fcff":-8004991555,"cfo":-3850766069,"capex":7421655511,"totalAssets":281428366312,"totalLiabilities":135738033014,"totalEquity":145690333298,"cash":11545185796,"totalDebt":1126036631},{"fiscalYear":2025,"statement":"연결","revenue":219400375461,"operatingIncome":8174673980,"netIncome":3691230046,"controllingNetIncome":326886216,"ebitda":11856793657,"fcff":-37969314600,"cfo":-2935148237,"capex":37945377885,"totalAssets":335340383966,"totalLiabilities":185850990415,"totalEquity":149489393551,"cash":30670835653,"totalDebt":729773306}],"quarterly":[{"stockCode":"025550","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":56009153237,"operatingIncome":2788072667,"netIncome":2110635585,"prevYearRevenue":53110986282,"prevYearOperatingIncome":1274210194,"prevYearNetIncome":-238581260,"source":"11014","updatedAt":"2026-08-26T22:30:23.711Z"},{"stockCode":"025550","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":53923071641,"operatingIncome":-36148859,"netIncome":-3283154587,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:23.714Z"},{"stockCode":"025550","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":66119842402,"operatingIncome":8159923161,"netIncome":-4019576484,"prevYearRevenue":53367273953,"prevYearOperatingIncome":254228069,"prevYearNetIncome":-518434102,"source":"11013","updatedAt":"2026-08-26T22:30:23.186Z"},{"stockCode":"025550","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":71721118508,"operatingIncome":9225964953,"netIncome":3967466359,"prevYearRevenue":56100876630,"prevYearOperatingIncome":5168522103,"prevYearNetIncome":5382183150,"source":"11012","updatedAt":"2026-08-26T22:30:23.466Z"}]}