{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/034020","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":"034020","name":"두산에너빌리티","market":"KOSPI","sector":"일반 목적용 기계 제조업","lastPrice":86500,"marketCap":55408539129000,"sharesOutstanding":640561146,"asOf":"2026-09-26T15:09:35.349Z"},"valuation":{"fiscalYear":2025,"per":653.7,"perTtm":175.84,"ttmPeriod":"25Q3~26Q2","pbr":7.12,"psr":3.25,"evEbitda":55.48,"ev":58438099129000,"fcff":287418259698,"fcffYield":0.0049,"roe":0.0111,"revenueGrowth":{"y1":0.0508,"y3":0.0342,"y5":0.0227},"operatingIncomeGrowth":{"y1":-0.2505,"y3":-0.1165,"y5":0.1326},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.209Z"},"price":{"high52w":136400,"low52w":60200,"fromHigh":-0.3658,"returns":[{"label":"1개월","value":0.007},{"label":"3개월","value":0.0666},{"label":"6개월","value":-0.1182},{"label":"1년","value":0.3708},{"label":"3년","value":4.2648},{"label":"5년","value":3.1889}]},"dividends":[{"fiscalYear":2018,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2017,"dps":0,"yieldPct":null,"payoutPct":null}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":16204318150763,"operatingIncome":62066145690,"netIncome":-1750899329509,"controllingNetIncome":-1038543220644,"ebitda":860042935392,"fcff":-267259605499,"cfo":-74372146286,"capex":642599389622,"totalAssets":27260140610258,"totalLiabilities":20234032938126,"totalEquity":7026107672132,"cash":1893007747878,"totalDebt":12026103440055},{"fiscalYear":2016,"statement":"연결","revenue":13892680512183,"operatingIncome":791172822203,"netIncome":-215524785947,"controllingNetIncome":-170750790211,"ebitda":2096489502088,"fcff":814664722821,"cfo":967566785961,"capex":539596748667,"totalAssets":24832568190355,"totalLiabilities":18009737274319,"totalEquity":6822830916036,"cash":1369500991930,"totalDebt":9712715163795},{"fiscalYear":2017,"statement":"연결","revenue":14518845928726,"operatingIncome":830232035725,"netIncome":-197950236801,"controllingNetIncome":-380300291523,"ebitda":968493492687,"fcff":144328040795,"cfo":429324784710,"capex":555163929486,"totalAssets":24929774707934,"totalLiabilities":18452088873921,"totalEquity":6477685834013,"cash":1970147004768,"totalDebt":10295126784350},{"fiscalYear":2018,"statement":"연결","revenue":14743600024720,"operatingIncome":1000595715833,"netIncome":-430071231297,"controllingNetIncome":-532139741124,"ebitda":1791648104576,"fcff":792942490503,"cfo":989560098943,"capex":541197944560,"totalAssets":24810203016469,"totalLiabilities":18688381801780,"totalEquity":6121821214689,"cash":2075328693318,"totalDebt":9986369668923},{"fiscalYear":2019,"statement":"연결","revenue":15570428849347,"operatingIncome":918350222787,"netIncome":-223649869387,"controllingNetIncome":-514578730226,"ebitda":1662729543967,"fcff":19339579277,"cfo":433679709050,"capex":762786223660,"totalAssets":24774211975046,"totalLiabilities":18788110053955,"totalEquity":5986101921091,"cash":1441280687215,"totalDebt":9834110603419},{"fiscalYear":2020,"statement":"연결","revenue":15243824665369,"operatingIncome":409236133151,"netIncome":-622554709114,"controllingNetIncome":-853775857290,"ebitda":784725490980,"fcff":116028681429,"cfo":295223700800,"capex":502927421757,"totalAssets":25567174291104,"totalLiabilities":18460677610119,"totalEquity":7106496680985,"cash":2336795020568,"totalDebt":10180906042886},{"fiscalYear":2021,"statement":"연결","revenue":11283610608993,"operatingIncome":877882794101,"netIncome":645821146630,"controllingNetIncome":495274322486,"ebitda":933822987471,"fcff":847153352651,"cfo":1027716202327,"capex":487959894364,"totalAssets":23720545628641,"totalLiabilities":14912949983920,"totalEquity":8807595644721,"cash":1908603989132,"totalDebt":7593708902714},{"fiscalYear":2022,"statement":"연결","revenue":15421058082388,"operatingIncome":1106120868237,"netIncome":-453149865549,"controllingNetIncome":-772492598021,"ebitda":2296596311113,"fcff":298562218160,"cfo":625077721382,"capex":544710823562,"totalAssets":23049781799921,"totalLiabilities":12969491516052,"totalEquity":10080290283869,"cash":1395837596356,"totalDebt":5305686612671},{"fiscalYear":2023,"statement":"연결","revenue":17589887709510,"operatingIncome":1467318338124,"netIncome":517521903042,"controllingNetIncome":55597965382,"ebitda":1736556062742,"fcff":1712817638027,"cfo":2070633291076,"capex":603193302662,"totalAssets":24640833945624,"totalLiabilities":13799325009099,"totalEquity":10841508936525,"cash":2620186984799,"totalDebt":5102682833106},{"fiscalYear":2024,"statement":"연결","revenue":16233055000000,"operatingIncome":1017600000000,"netIncome":394689000000,"controllingNetIncome":111365000000,"ebitda":null,"fcff":-181613422146,"cfo":242204000000,"capex":653648000000,"totalAssets":26314835000000,"totalLiabilities":14653743000000,"totalEquity":11661092000000,"cash":2898298000000,"totalDebt":6285654000000},{"fiscalYear":2025,"statement":"연결","revenue":17057876000000,"operatingIncome":762712000000,"netIncome":205163000000,"controllingNetIncome":84762000000,"ebitda":1053338000000,"fcff":287418259698,"cfo":751801000000,"capex":698111000000,"totalAssets":27513223000000,"totalLiabilities":15503853000000,"totalEquity":12009370000000,"cash":3080997000000,"totalDebt":6110557000000}],"quarterly":[{"stockCode":"034020","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3880350000000,"operatingIncome":137059000000,"netIncome":-24028000000,"prevYearRevenue":3395569000000,"prevYearOperatingIncome":114789000000,"prevYearNetIncome":-26474000000,"source":"11014","updatedAt":"2026-08-26T22:18:41.478Z"},{"stockCode":"034020","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4859931000000,"operatingIncome":212072000000,"netIncome":52539000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:41.481Z"},{"stockCode":"034020","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4261130000000,"operatingIncome":233514000000,"netIncome":60226000000,"prevYearRevenue":3748574000000,"prevYearOperatingIncome":142475000000,"prevYearNetIncome":-21157000000,"source":"11013","updatedAt":"2026-08-26T22:18:40.937Z"},{"stockCode":"034020","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4724808000000,"operatingIncome":314260000000,"netIncome":226368000000,"prevYearRevenue":4569021000000,"prevYearOperatingIncome":271106000000,"prevYearNetIncome":197809000000,"source":"11012","updatedAt":"2026-08-26T22:18:41.213Z"}]}