{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/028100","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":"028100","name":"동아지질","market":"KOSPI","sector":"기반조성 및 시설물 축조관련 전문공사업","lastPrice":19110,"marketCap":214454655870,"sharesOutstanding":11222117,"asOf":"2026-09-26T15:09:35.340Z"},"valuation":{"fiscalYear":2025,"per":11.46,"perTtm":10.06,"ttmPeriod":"25Q3~26Q2","pbr":0.94,"psr":0.46,"evEbitda":3.33,"ev":116144801204,"fcff":49469639256,"fcffYield":0.4259,"roe":0.0822,"revenueGrowth":{"y1":0.1886,"y3":0.2066,"y5":0.0825},"operatingIncomeGrowth":{"y1":0.8799,"y3":null,"y5":0.4104},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.264Z"},"price":{"high52w":19940,"low52w":13240,"fromHigh":-0.0416,"returns":[{"label":"1개월","value":0.0908},{"label":"3개월","value":0.1981},{"label":"6개월","value":0.087},{"label":"1년","value":0.2877},{"label":"3년","value":0.5436},{"label":"5년","value":-0.0586}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":null,"payoutPct":38.85},{"fiscalYear":2024,"dps":500,"yieldPct":null,"payoutPct":57.52},{"fiscalYear":2023,"dps":500,"yieldPct":null,"payoutPct":69.21},{"fiscalYear":2022,"dps":500,"yieldPct":null,"payoutPct":-30.34},{"fiscalYear":2021,"dps":350,"yieldPct":2,"payoutPct":103.4},{"fiscalYear":2020,"dps":75,"yieldPct":0.5,"payoutPct":41.5},{"fiscalYear":2019,"dps":200,"yieldPct":1.1,"payoutPct":11.87},{"fiscalYear":2018,"dps":200,"yieldPct":1.2,"payoutPct":12.07}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":360734225219,"operatingIncome":26066749207,"netIncome":18725315655,"controllingNetIncome":18739582897,"ebitda":55262166948,"fcff":30798410569,"cfo":53487075607,"capex":23280725690,"totalAssets":284762190126,"totalLiabilities":110001203236,"totalEquity":174760986890,"cash":82856184982,"totalDebt":23517482285},{"fiscalYear":2019,"statement":"연결","revenue":380903410441,"operatingIncome":22916296874,"netIncome":19042767946,"controllingNetIncome":19046216349,"ebitda":51076874102,"fcff":-40919420472,"cfo":16030066249,"capex":57535903210,"totalAssets":322274033777,"totalLiabilities":128394044864,"totalEquity":193879988913,"cash":95812205249,"totalDebt":61787210130},{"fiscalYear":2020,"statement":"연결","revenue":314647746513,"operatingIncome":3237264977,"netIncome":2042222277,"controllingNetIncome":2044862566,"ebitda":38070576161,"fcff":6538845478,"cfo":23966827687,"capex":18072381916,"totalAssets":334840487040,"totalLiabilities":143304736697,"totalEquity":191535750343,"cash":120282124443,"totalDebt":83334856196},{"fiscalYear":2021,"statement":"연결","revenue":289482376726,"operatingIncome":4025454250,"netIncome":4688851043,"controllingNetIncome":4655703376,"ebitda":22770351463,"fcff":8061484511,"cfo":31322997027,"capex":23971889638,"totalAssets":350828019009,"totalLiabilities":146434993991,"totalEquity":204393025018,"cash":126602645727,"totalDebt":81904303772},{"fiscalYear":2022,"statement":"연결","revenue":266282780286,"operatingIncome":-30570127039,"netIncome":-22829833590,"controllingNetIncome":-22814138772,"ebitda":-9032214760,"fcff":9627898929,"cfo":31443831718,"capex":22903097791,"totalAssets":372281354657,"totalLiabilities":150642232281,"totalEquity":221639122376,"cash":138869524139,"totalDebt":55164718884},{"fiscalYear":2023,"statement":"연결","revenue":344964131490,"operatingIncome":7693102948,"netIncome":10229915443,"controllingNetIncome":10231219521,"ebitda":31307206113,"fcff":29219046708,"cfo":43959524251,"capex":16876876421,"totalAssets":390934866738,"totalLiabilities":162018317271,"totalEquity":228916549467,"cash":147248258009,"totalDebt":56973387366},{"fiscalYear":2024,"statement":"연결","revenue":393493162674,"operatingIncome":9611724890,"netIncome":11388008342,"controllingNetIncome":11388286622,"ebitda":25944251637,"fcff":-1715563643,"cfo":9001970120,"capex":10717533763,"totalAssets":400252311496,"totalLiabilities":173152864336,"totalEquity":227099447160,"cash":139645209365,"totalDebt":58565021116},{"fiscalYear":2025,"statement":"연결","revenue":467725500443,"operatingIncome":18069010111,"netIncome":18721107187,"controllingNetIncome":18721193610,"ebitda":34868387523,"fcff":49469639256,"cfo":95091456138,"capex":47399337820,"totalAssets":455150862677,"totalLiabilities":226559513545,"totalEquity":228591349132,"cash":157197571348,"totalDebt":58887716682}],"quarterly":[{"stockCode":"028100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":130920266195,"operatingIncome":5243887407,"netIncome":4947857939,"prevYearRevenue":98812345626,"prevYearOperatingIncome":2286702402,"prevYearNetIncome":1854701270,"source":"11014","updatedAt":"2026-08-26T22:24:31.399Z"},{"stockCode":"028100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":127450073150,"operatingIncome":5117062941,"netIncome":6616571391,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:31.401Z"},{"stockCode":"028100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":123785030183,"operatingIncome":5052378325,"netIncome":4236586950,"prevYearRevenue":103883310731,"prevYearOperatingIncome":3517776551,"prevYearNetIncome":2864623238,"source":"11013","updatedAt":"2026-08-26T22:24:30.877Z"},{"stockCode":"028100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":111943502474,"operatingIncome":5035723757,"netIncome":5524581205,"prevYearRevenue":105471850367,"prevYearOperatingIncome":4190283212,"prevYearNetIncome":4292054619,"source":"11012","updatedAt":"2026-08-26T22:24:31.152Z"}]}