{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/060480","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":"060480","name":"국일신동","market":"KOSDAQ","sector":"1차 비철금속 제조업","lastPrice":1605,"marketCap":17799450000,"sharesOutstanding":11090000,"asOf":"2026-09-26T15:09:35.393Z"},"valuation":{"fiscalYear":2025,"per":182.86,"perTtm":18.18,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.49,"evEbitda":34.98,"ev":13379665706,"fcff":null,"fcffYield":null,"roe":0.0023,"revenueGrowth":{"y1":0.1557,"y3":0.1051,"y5":0.0757},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.484Z"},"price":{"high52w":1899,"low52w":739,"fromHigh":-0.1548,"returns":[{"label":"1개월","value":0.1497},{"label":"3개월","value":0.0993},{"label":"6개월","value":0.0566},{"label":"1년","value":-0.0497},{"label":"3년","value":-0.4206},{"label":"5년","value":-0.6052}]},"dividends":[{"fiscalYear":2025,"dps":30,"yieldPct":1.9,"payoutPct":341.8},{"fiscalYear":2023,"dps":50,"yieldPct":1.9,"payoutPct":-45.4},{"fiscalYear":2022,"dps":50,"yieldPct":1.9,"payoutPct":55.1},{"fiscalYear":2021,"dps":50,"yieldPct":1.3,"payoutPct":63.9},{"fiscalYear":2020,"dps":30,"yieldPct":0.8,"payoutPct":354.9},{"fiscalYear":2019,"dps":50,"yieldPct":0.9,"payoutPct":-536.3},{"fiscalYear":2018,"dps":50,"yieldPct":1.1,"payoutPct":50},{"fiscalYear":2017,"dps":75,"yieldPct":2.6,"payoutPct":25.5}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":29257233168,"operatingIncome":1187468954,"netIncome":1012330354,"controllingNetIncome":null,"ebitda":1792270673,"fcff":-1304898849,"cfo":-448595426,"capex":884826020,"totalAssets":47313454173,"totalLiabilities":6109822486,"totalEquity":41203631687,"cash":985780870,"totalDebt":1500000000},{"fiscalYear":2019,"statement":"별도","revenue":28614669284,"operatingIncome":-157966281,"netIncome":-103389833,"controllingNetIncome":null,"ebitda":462412606,"fcff":-272957602,"cfo":938744350,"capex":1227940660,"totalAssets":53370196257,"totalLiabilities":6032164209,"totalEquity":47338032048,"cash":1829935579,"totalDebt":890000000},{"fiscalYear":2020,"statement":"별도","revenue":25189340421,"operatingIncome":-141097894,"netIncome":93734187,"controllingNetIncome":null,"ebitda":495365642,"fcff":1323626894,"cfo":1515918548,"capex":206311500,"totalAssets":52300668356,"totalLiabilities":5230453391,"totalEquity":47070214965,"cash":1878923775,"totalDebt":640000000},{"fiscalYear":2021,"statement":"별도","revenue":28137778587,"operatingIncome":950586822,"netIncome":867990172,"controllingNetIncome":null,"ebitda":1575692414,"fcff":1864841515,"cfo":1921797427,"capex":69000000,"totalAssets":53022841045,"totalLiabilities":5500952722,"totalEquity":47521888323,"cash":3464277792,"totalDebt":640000000},{"fiscalYear":2022,"statement":"별도","revenue":26883136547,"operatingIncome":385392950,"netIncome":1006345773,"controllingNetIncome":null,"ebitda":1033247229,"fcff":4729374373,"cfo":5188276812,"capex":468571200,"totalAssets":52204389695,"totalLiabilities":4255993192,"totalEquity":47948396503,"cash":3169757816,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":19639701107,"operatingIncome":-2191984516,"netIncome":-1221030329,"controllingNetIncome":null,"ebitda":-1408607033,"fcff":-3702187399,"cfo":-2763718327,"capex":947901600,"totalAssets":49814874013,"totalLiabilities":3643685294,"totalEquity":46171188719,"cash":2837779139,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":31397800162,"operatingIncome":-1696267519,"netIncome":-3353046131,"controllingNetIncome":null,"ebitda":-943494783,"fcff":-3073500644,"cfo":-3043174319,"capex":39319200,"totalAssets":47371533602,"totalLiabilities":5042229042,"totalEquity":42329304560,"cash":163810636,"totalDebt":61387679},{"fiscalYear":2025,"statement":"별도","revenue":36286194700,"operatingIncome":-209964265,"netIncome":97340749,"controllingNetIncome":null,"ebitda":382504558,"fcff":null,"cfo":4615138896,"capex":null,"totalAssets":46633517222,"totalLiabilities":4319574591,"totalEquity":42313942631,"cash":4469631090,"totalDebt":49846796}],"quarterly":[{"stockCode":"060480","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":7367587201,"operatingIncome":-314946147,"netIncome":-134565621,"prevYearRevenue":4276411182,"prevYearOperatingIncome":-670898367,"prevYearNetIncome":-495176447,"source":"11014","updatedAt":"2026-08-26T22:35:21.803Z"},{"stockCode":"060480","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":12571822302,"operatingIncome":461761177,"netIncome":452058614,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:21.808Z"},{"stockCode":"060480","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":9127195775,"operatingIncome":352456502,"netIncome":254072952,"prevYearRevenue":9424999915,"prevYearOperatingIncome":-4238632,"prevYearNetIncome":109841741,"source":"11013","updatedAt":"2026-08-26T22:35:21.255Z"},{"stockCode":"060480","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":10182050715,"operatingIncome":181768677,"netIncome":407421763,"prevYearRevenue":6921785282,"prevYearOperatingIncome":-352540663,"prevYearNetIncome":-329993985,"source":"11012","updatedAt":"2026-08-26T22:35:21.516Z"}]}