{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/058730","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":"058730","name":"다스코","market":"KOSPI","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":3170,"marketCap":64196465670,"sharesOutstanding":20251251,"asOf":"2026-09-26T15:09:35.391Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.47,"psr":0.23,"evEbitda":12.25,"ev":107795223738,"fcff":34896729744,"fcffYield":0.3237,"roe":-0.0341,"revenueGrowth":{"y1":-0.1244,"y3":-0.103,"y5":0.0401},"operatingIncomeGrowth":{"y1":null,"y3":-0.4362,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.127Z"},"price":{"high52w":5220,"low52w":2275,"fromHigh":-0.3927,"returns":[{"label":"1개월","value":-0.0825},{"label":"3개월","value":-0.0771},{"label":"6개월","value":-0.1243},{"label":"1년","value":0.1142},{"label":"3년","value":-0.286},{"label":"5년","value":-0.4439}]},"dividends":[{"fiscalYear":2023,"dps":100,"yieldPct":2.35,"payoutPct":12.8},{"fiscalYear":2018,"dps":200,"yieldPct":2.44,"payoutPct":16.9},{"fiscalYear":2017,"dps":250,"yieldPct":3.8,"payoutPct":20.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":240804571030,"operatingIncome":19431919460,"netIncome":18160285214,"controllingNetIncome":18160174969,"ebitda":24196766528,"fcff":20336779341,"cfo":25298298693,"capex":6056184616,"totalAssets":212416938151,"totalLiabilities":85711016017,"totalEquity":126705922134,"cash":15244504427,"totalDebt":40251039938},{"fiscalYear":2019,"statement":"연결","revenue":216209627782,"operatingIncome":3062710914,"netIncome":1888513802,"controllingNetIncome":1892025927,"ebitda":8028487239,"fcff":7122606983,"cfo":11027447903,"capex":4509606297,"totalAssets":214713941787,"totalLiabilities":91396221126,"totalEquity":123317720661,"cash":16205758371,"totalDebt":44684741743},{"fiscalYear":2020,"statement":"연결","revenue":224478508728,"operatingIncome":-7198731514,"netIncome":-7887779442,"controllingNetIncome":-7896922678,"ebitda":-1616476216,"fcff":-43361859991,"cfo":-12482715900,"capex":31801465183,"totalAssets":249543946307,"totalLiabilities":130077408409,"totalEquity":119466537898,"cash":22814499815,"totalDebt":86833325664},{"fiscalYear":2021,"statement":"연결","revenue":363600169196,"operatingIncome":4312963481,"netIncome":-599608227,"controllingNetIncome":-2427943894,"ebitda":11713620148,"fcff":-29701227062,"cfo":-13031530409,"capex":18207913498,"totalAssets":298527299745,"totalLiabilities":173177982800,"totalEquity":125349316945,"cash":20814417766,"totalDebt":98040757834},{"fiscalYear":2022,"statement":"연결","revenue":378481455313,"operatingIncome":11548783311,"netIncome":2234938200,"controllingNetIncome":1521365483,"ebitda":19146014619,"fcff":13647417493,"cfo":16241309938,"capex":5434978817,"totalAssets":346117669232,"totalLiabilities":202891749126,"totalEquity":143225920106,"cash":53944538972,"totalDebt":113945625538},{"fiscalYear":2023,"statement":"연결","revenue":378093139375,"operatingIncome":22478733426,"netIncome":14380542630,"controllingNetIncome":14179878243,"ebitda":29784429095,"fcff":19846925441,"cfo":17947962123,"capex":3254516464,"totalAssets":320034640962,"totalLiabilities":165929193769,"totalEquity":154105447193,"cash":46504589501,"totalDebt":97905684159},{"fiscalYear":2024,"statement":"연결","revenue":312011404043,"operatingIncome":-1754716494,"netIncome":-3593236738,"controllingNetIncome":-3256668103,"ebitda":5099579045,"fcff":18096913094,"cfo":15916843497,"capex":2470916749,"totalAssets":324736258465,"totalLiabilities":176157214827,"totalEquity":148579043638,"cash":53166369355,"totalDebt":113523284999},{"fiscalYear":2025,"statement":"연결","revenue":273192825187,"operatingIncome":2070051014,"netIncome":-6963249379,"controllingNetIncome":-4815013772,"ebitda":8803086922,"fcff":34896729744,"cfo":38096049971,"capex":7229526601,"totalAssets":327475122732,"totalLiabilities":188792944888,"totalEquity":138682177844,"cash":57876192872,"totalDebt":101474950940}],"quarterly":[{"stockCode":"058730","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":57472238292,"operatingIncome":-2805461790,"netIncome":-2518503954,"prevYearRevenue":62483829276,"prevYearOperatingIncome":-3320660968,"prevYearNetIncome":-4044403488,"source":"11014","updatedAt":"2026-08-26T22:29:20.271Z"},{"stockCode":"058730","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":95710415794,"operatingIncome":6777629972,"netIncome":157097148,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:20.273Z"},{"stockCode":"058730","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":59536570280,"operatingIncome":-5841205605,"netIncome":-5820949342,"prevYearRevenue":49960090753,"prevYearOperatingIncome":-2646292885,"prevYearNetIncome":-2393492341,"source":"11013","updatedAt":"2026-08-26T22:29:19.740Z"},{"stockCode":"058730","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":80365349582,"operatingIncome":-3923730799,"netIncome":-4077116070,"prevYearRevenue":70050080348,"prevYearOperatingIncome":744175717,"prevYearNetIncome":-2208350232,"source":"11012","updatedAt":"2026-08-26T22:29:20.032Z"}]}