{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/058650","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":"058650","name":"세아홀딩스","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":130300,"marketCap":528397250800,"sharesOutstanding":4055236,"asOf":"2026-09-26T15:09:35.390Z"},"valuation":{"fiscalYear":2025,"per":8.18,"perTtm":4.01,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.08,"evEbitda":1.29,"ev":427981846672,"fcff":-113104725229,"fcffYield":-0.2643,"roe":0.0292,"revenueGrowth":{"y1":0.0988,"y3":-0.0067,"y5":0.092},"operatingIncomeGrowth":{"y1":0.7691,"y3":-0.0364,"y5":0.6809},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.170Z"},"price":{"high52w":181000,"low52w":110500,"fromHigh":-0.2801,"returns":[{"label":"1개월","value":-0.0232},{"label":"3개월","value":0.1792},{"label":"6개월","value":-0.1737},{"label":"1년","value":0.0769},{"label":"3년","value":0.2589},{"label":"5년","value":0.1634}]},"dividends":[{"fiscalYear":2025,"dps":4300,"yieldPct":2.5,"payoutPct":25.4},{"fiscalYear":2024,"dps":4000,"yieldPct":4.2,"payoutPct":42},{"fiscalYear":2023,"dps":4000,"yieldPct":3.6,"payoutPct":16.8},{"fiscalYear":2022,"dps":4000,"yieldPct":3.6,"payoutPct":11.2},{"fiscalYear":2021,"dps":2750,"yieldPct":2.6,"payoutPct":20},{"fiscalYear":2020,"dps":2250,"yieldPct":2.9,"payoutPct":-5.5},{"fiscalYear":2019,"dps":2250,"yieldPct":2.9,"payoutPct":29.2},{"fiscalYear":2018,"dps":2500,"yieldPct":2.5,"payoutPct":30.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":5176889456538,"operatingIncome":117512339902,"netIncome":64509519931,"controllingNetIncome":32765002231,"ebitda":330370116376,"fcff":55185440826,"cfo":140737274691,"capex":120922578541,"totalAssets":5453865783668,"totalLiabilities":2446572761884,"totalEquity":3007293021784,"cash":156113861583,"totalDebt":1545410254206},{"fiscalYear":2019,"statement":"연결","revenue":4930662596032,"operatingIncome":89528018488,"netIncome":48464791274,"controllingNetIncome":30821524915,"ebitda":306079709852,"fcff":288523607163,"cfo":365831965025,"capex":102507790291,"totalAssets":5456657504692,"totalLiabilities":2424279025081,"totalEquity":3032378479611,"cash":249847583048,"totalDebt":1546542301940},{"fiscalYear":2020,"statement":"연결","revenue":4257354741944,"operatingIncome":13075575150,"netIncome":-261540309071,"controllingNetIncome":-162022325684,"ebitda":229631867750,"fcff":424799644828,"cfo":456381094337,"capex":64699753472,"totalAssets":5084932952179,"totalLiabilities":2357914263365,"totalEquity":2727018688814,"cash":270611646570,"totalDebt":1344072487379},{"fiscalYear":2021,"statement":"연결","revenue":6005522183889,"operatingIncome":308204380275,"netIncome":133614656404,"controllingNetIncome":49261924946,"ebitda":451335908937,"fcff":-140126086929,"cfo":-58266567238,"capex":104389208075,"totalAssets":5537774298653,"totalLiabilities":2674980508978,"totalEquity":2862793789675,"cash":193322494623,"totalDebt":1417860349830},{"fiscalYear":2022,"statement":"연결","revenue":6745801494898,"operatingIncome":196126337931,"netIncome":156073095388,"controllingNetIncome":123324103013,"ebitda":327758068868,"fcff":-50751682006,"cfo":49792018451,"capex":140231222374,"totalAssets":5919958905229,"totalLiabilities":2915366415560,"totalEquity":3004592489669,"cash":246601872201,"totalDebt":1670359668937},{"fiscalYear":2023,"statement":"연결","revenue":6419203603021,"operatingIncome":200772104770,"netIncome":131836418211,"controllingNetIncome":82005475362,"ebitda":325634475998,"fcff":102165757595,"cfo":214319432140,"capex":169029257008,"totalAssets":5789382238682,"totalLiabilities":2681649312707,"totalEquity":3107732925975,"cash":263996350558,"totalDebt":1633751569229},{"fiscalYear":2024,"statement":"연결","revenue":6016826083760,"operatingIncome":99186065812,"netIncome":34169891736,"controllingNetIncome":33257985951,"ebitda":242482680056,"fcff":93784594581,"cfo":265245997033,"capex":226975047842,"totalAssets":6105540014922,"totalLiabilities":2955434363327,"totalEquity":3150105651595,"cash":458439872412,"totalDebt":1905123938171},{"fiscalYear":2025,"statement":"연결","revenue":6611085565727,"operatingIncome":175467417940,"netIncome":85883534732,"controllingNetIncome":64614677887,"ebitda":332145584303,"fcff":-113104725229,"cfo":106339159979,"capex":277225098985,"totalAssets":6190781950964,"totalLiabilities":3102024036289,"totalEquity":3088757914675,"cash":337310827327,"totalDebt":236895423199}],"quarterly":[{"stockCode":"058650","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1667589669999,"operatingIncome":50969313878,"netIncome":33921016372,"prevYearRevenue":1465945648274,"prevYearOperatingIncome":26010536062,"prevYearNetIncome":15406111570,"source":"11014","updatedAt":"2026-08-26T22:21:29.521Z"},{"stockCode":"058650","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1716763230952,"operatingIncome":41038350441,"netIncome":2475779276,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:29.523Z"},{"stockCode":"058650","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1711341904967,"operatingIncome":57678225461,"netIncome":28847502003,"prevYearRevenue":1530405851587,"prevYearOperatingIncome":38865123609,"prevYearNetIncome":21263334015,"source":"11013","updatedAt":"2026-08-26T22:21:29.008Z"},{"stockCode":"058650","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2023590668604,"operatingIncome":98049502688,"netIncome":66477522672,"prevYearRevenue":1696326813189,"prevYearOperatingIncome":44594630012,"prevYearNetIncome":28223405069,"source":"11012","updatedAt":"2026-08-26T22:21:29.267Z"}]}