{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/025820","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":"025820","name":"이구산업","market":"KOSPI","sector":"1차 비철금속 제조업","lastPrice":4310,"marketCap":144135020000,"sharesOutstanding":33442000,"asOf":"2026-09-26T15:09:35.336Z"},"valuation":{"fiscalYear":2025,"per":13.2,"perTtm":5.9,"ttmPeriod":"25Q3~26Q2","pbr":0.99,"psr":0.28,"evEbitda":null,"ev":278975483631,"fcff":-7996376174,"fcffYield":-0.0287,"roe":0.0774,"revenueGrowth":{"y1":0.0751,"y3":0.0573,"y5":0.2013},"operatingIncomeGrowth":{"y1":-0.0301,"y3":0.2125,"y5":0.3295},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.651Z"},"price":{"high52w":6760,"low52w":3415,"fromHigh":-0.3624,"returns":[{"label":"1개월","value":-0.0569},{"label":"3개월","value":0.1051},{"label":"6개월","value":-0.0993},{"label":"1년","value":-0.08},{"label":"3년","value":0.1094},{"label":"5년","value":0.0274}]},"dividends":[{"fiscalYear":2025,"dps":90,"yieldPct":1.7,"payoutPct":27.6},{"fiscalYear":2024,"dps":50,"yieldPct":1.3,"payoutPct":13.3},{"fiscalYear":2023,"dps":50,"yieldPct":1.3,"payoutPct":254.8},{"fiscalYear":2022,"dps":50,"yieldPct":1.6,"payoutPct":29.2},{"fiscalYear":2021,"dps":50,"yieldPct":1.4,"payoutPct":7.9},{"fiscalYear":2020,"dps":30,"yieldPct":1.6,"payoutPct":52.9},{"fiscalYear":2019,"dps":30,"yieldPct":1.7,"payoutPct":-29.9},{"fiscalYear":2017,"dps":80,"yieldPct":3.9,"payoutPct":23.8}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":227211411407,"operatingIncome":-107980828,"netIncome":-2631186570,"controllingNetIncome":null,"ebitda":4174366841,"fcff":-2078830098,"cfo":-639169417,"capex":4762005062,"totalAssets":260653064443,"totalLiabilities":155945724212,"totalEquity":104707340231,"cash":1384973845,"totalDebt":114414400596},{"fiscalYear":2019,"statement":"별도","revenue":210304345587,"operatingIncome":647536927,"netIncome":-3359895356,"controllingNetIncome":null,"ebitda":5584429113,"fcff":5872857926,"cfo":5735134875,"capex":3018936671,"totalAssets":263335449030,"totalLiabilities":162112437879,"totalEquity":101223011151,"cash":914032613,"totalDebt":110616750294},{"fiscalYear":2020,"statement":"별도","revenue":202936444956,"operatingIncome":5874868957,"netIncome":1896399130,"controllingNetIncome":null,"ebitda":10760497341,"fcff":-5303774049,"cfo":-7250160692,"capex":788572642,"totalAssets":271665261199,"totalLiabilities":169397042452,"totalEquity":102268218747,"cash":441670282,"totalDebt":119528664908},{"fiscalYear":2021,"statement":"별도","revenue":334356731952,"operatingIncome":35627429435,"netIncome":21053901722,"controllingNetIncome":null,"ebitda":43222698263,"fcff":-9420111019,"cfo":-9961240436,"capex":1787338491,"totalAssets":323941424422,"totalLiabilities":201231109378,"totalEquity":122710315044,"cash":1663593887,"totalDebt":132385764737},{"fiscalYear":2022,"statement":"별도","revenue":429618752228,"operatingIncome":13690371011,"netIncome":5720773052,"controllingNetIncome":null,"ebitda":18987621083,"fcff":-3072198310,"cfo":-1688618742,"capex":5091157796,"totalAssets":337212432145,"totalLiabilities":209999597611,"totalEquity":127212834534,"cash":1113347857,"totalDebt":141037680699},{"fiscalYear":2023,"statement":"별도","revenue":433373177732,"operatingIncome":10213327750,"netIncome":656314435,"controllingNetIncome":null,"ebitda":27031163050,"fcff":29540657456,"cfo":26487589124,"capex":3537149862,"totalAssets":313891617603,"totalLiabilities":187965582995,"totalEquity":125926034608,"cash":1127239902,"totalDebt":705958437},{"fiscalYear":2024,"statement":"별도","revenue":472292427806,"operatingIncome":25163412834,"netIncome":12607044238,"controllingNetIncome":null,"ebitda":29196421468,"fcff":9010308213,"cfo":4753632807,"capex":1557793889,"totalAssets":329008589068,"totalLiabilities":192583407720,"totalEquity":136425181348,"cash":4973500174,"totalDebt":125457934930},{"fiscalYear":2025,"statement":"별도","revenue":507783563654,"operatingIncome":24406930773,"netIncome":10919844141,"controllingNetIncome":null,"ebitda":null,"fcff":-7996376174,"cfo":-4836778789,"capex":8269797844,"totalAssets":376967571557,"totalLiabilities":231325227510,"totalEquity":145642344047,"cash":8096789556,"totalDebt":142937253187}],"quarterly":[{"stockCode":"025820","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":131268206259,"operatingIncome":3161375447,"netIncome":-563856387,"prevYearRevenue":114466364662,"prevYearOperatingIncome":6455390732,"prevYearNetIncome":5989929288,"source":"11014","updatedAt":"2026-08-26T22:25:29.691Z"},{"stockCode":"025820","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":121585578776,"operatingIncome":9203405127,"netIncome":1692244623,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:29.695Z"},{"stockCode":"025820","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":151614080732,"operatingIncome":21272878216,"netIncome":14600795293,"prevYearRevenue":128932325051,"prevYearOperatingIncome":7656305937,"prevYearNetIncome":4193226034,"source":"11013","updatedAt":"2026-08-26T22:25:29.116Z"},{"stockCode":"025820","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":190753069475,"operatingIncome":20339975519,"netIncome":8689989260,"prevYearRevenue":125997453568,"prevYearOperatingIncome":4407356590,"prevYearNetIncome":5598229871,"source":"11012","updatedAt":"2026-08-26T22:25:29.405Z"}]}