{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/028670","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":"028670","name":"팬오션","market":"KOSPI","sector":"해상 운송업","lastPrice":5790,"marketCap":3095157474480,"sharesOutstanding":534569512,"asOf":"2026-09-26T15:09:35.340Z"},"valuation":{"fiscalYear":2025,"per":10.27,"perTtm":9.14,"ttmPeriod":"25Q3~26Q2","pbr":0.54,"psr":0.57,"evEbitda":null,"ev":2522514474480,"fcff":719888268601,"fcffYield":0.2854,"roe":0.053,"revenueGrowth":{"y1":0.0526,"y3":-0.0541,"y5":0.1682},"operatingIncomeGrowth":{"y1":0.0441,"y3":-0.1459,"y5":0.1691},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.080Z"},"price":{"high52w":6380,"low52w":3550,"fromHigh":-0.0925,"returns":[{"label":"1개월","value":0.0302},{"label":"3개월","value":0.2642},{"label":"6개월","value":0.1816},{"label":"1년","value":0.4827},{"label":"3년","value":0.1673},{"label":"5년","value":-0.2519}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":3.8,"payoutPct":26.6},{"fiscalYear":2024,"dps":120,"yieldPct":3.6,"payoutPct":23.9},{"fiscalYear":2023,"dps":85,"yieldPct":2.2,"payoutPct":18.5},{"fiscalYear":2022,"dps":150,"yieldPct":2.5,"payoutPct":11.8},{"fiscalYear":2021,"dps":100,"yieldPct":1.8,"payoutPct":9.7},{"fiscalYear":2020,"dps":50,"yieldPct":1.1,"payoutPct":28.9}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":1819313000000,"operatingIncome":229370000000,"netIncome":45547000000,"controllingNetIncome":45537000000,"ebitda":null,"fcff":313393142833,"cfo":305314000000,"capex":55693000000,"totalAssets":4314284000000,"totalLiabilities":1882845000000,"totalEquity":2431439000000,"cash":278168000000,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":1873986000000,"operatingIncome":167901000000,"netIncome":97089000000,"controllingNetIncome":97879000000,"ebitda":206315000000,"fcff":196348501952,"cfo":250956000000,"capex":101706000000,"totalAssets":4330646000000,"totalLiabilities":1764786000000,"totalEquity":2565860000000,"cash":245090000000,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":2336240000000,"operatingIncome":195023000000,"netIncome":141275000000,"controllingNetIncome":143057000000,"ebitda":757487000000,"fcff":204193949656,"cfo":261613000000,"capex":108011000000,"totalAssets":3894362000000,"totalLiabilities":1484610000000,"totalEquity":2409752000000,"cash":207648000000,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":2668353000000,"operatingIncome":203936000000,"netIncome":148645000000,"controllingNetIncome":152410000000,"ebitda":217489000000,"fcff":160980539995,"cfo":268073000000,"capex":165639000000,"totalAssets":4119496000000,"totalLiabilities":1459059000000,"totalEquity":2660437000000,"cash":208714000000,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":2467891000000,"operatingIncome":210019000000,"netIncome":147727000000,"controllingNetIncome":151880000000,"ebitda":null,"fcff":252601629022,"cfo":404778000000,"capex":217355000000,"totalAssets":4454177000000,"totalLiabilities":1554646000000,"totalEquity":2899531000000,"cash":255314000000,"totalDebt":39470000000},{"fiscalYear":2020,"statement":"연결","revenue":2497159000000,"operatingIncome":225212000000,"netIncome":90722000000,"controllingNetIncome":92529000000,"ebitda":361860000000,"fcff":225837753491,"cfo":470485000000,"capex":290541000000,"totalAssets":4659327000000,"totalLiabilities":1852675000000,"totalEquity":2806652000000,"cash":237560000000,"totalDebt":47018000000},{"fiscalYear":2021,"statement":"연결","revenue":4616107000000,"operatingIncome":572946000000,"netIncome":549305000000,"controllingNetIncome":549305000000,"ebitda":null,"fcff":469494560000,"cfo":767687000000,"capex":334074000000,"totalAssets":6488779000000,"totalLiabilities":2891942000000,"totalEquity":3596837000000,"cash":521592000000,"totalDebt":299584000000},{"fiscalYear":2022,"statement":"연결","revenue":6420312000000,"operatingIncome":789618000000,"netIncome":677081000000,"controllingNetIncome":677081000000,"ebitda":null,"fcff":1139065099880,"cfo":1410763000000,"capex":345831000000,"totalAssets":7548942000000,"totalLiabilities":3056338000000,"totalEquity":4492604000000,"cash":744629000000,"totalDebt":392579000000},{"fiscalYear":2023,"statement":"연결","revenue":4360982000000,"operatingIncome":385854000000,"netIncome":245041000000,"controllingNetIncome":245041000000,"ebitda":null,"fcff":576812202918,"cfo":750792000000,"capex":316598000000,"totalAssets":7853946000000,"totalLiabilities":3140595000000,"totalEquity":4713351000000,"cash":952781000000,"totalDebt":238091000000},{"fiscalYear":2024,"statement":"연결","revenue":5161218000000,"operatingIncome":471180000000,"netIncome":268143000000,"controllingNetIncome":268143000000,"ebitda":null,"fcff":479777290845,"cfo":676168000000,"capex":386367000000,"totalAssets":10271506000000,"totalLiabilities":4618123000000,"totalEquity":5653383000000,"cash":865844000000,"totalDebt":275213000000},{"fiscalYear":2025,"statement":"연결","revenue":5432888000000,"operatingIncome":491948000000,"netIncome":301407000000,"controllingNetIncome":301407000000,"ebitda":null,"fcff":719888268601,"cfo":702652000000,"capex":222187000000,"totalAssets":10853668000000,"totalLiabilities":5130186000000,"totalEquity":5723482000000,"cash":839667000000,"totalDebt":267024000000}],"quarterly":[{"stockCode":"028670","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1269455000000,"operatingIncome":125195000000,"netIncome":57932000000,"prevYearRevenue":1276787000000,"prevYearOperatingIncome":128074000000,"prevYearNetIncome":130946000000,"source":"11014","updatedAt":"2026-08-26T22:19:39.106Z"},{"stockCode":"028670","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1476338000000,"operatingIncome":130426000000,"netIncome":48667000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:39.110Z"},{"stockCode":"028670","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1508925000000,"operatingIncome":140923000000,"netIncome":94516000000,"prevYearRevenue":1393446000000,"prevYearOperatingIncome":113293000000,"prevYearNetIncome":72023000000,"source":"11013","updatedAt":"2026-08-26T22:19:38.589Z"},{"stockCode":"028670","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1913665000000,"operatingIncome":193695000000,"netIncome":137448000000,"prevYearRevenue":1293649000000,"prevYearOperatingIncome":123034000000,"prevYearNetIncome":122785000000,"source":"11012","updatedAt":"2026-08-26T22:19:38.828Z"}]}