{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/069730","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":"069730","name":"DSR제강","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":5350,"marketCap":77040000000,"sharesOutstanding":14400000,"asOf":"2026-09-26T15:09:35.407Z"},"valuation":{"fiscalYear":2025,"per":3.12,"perTtm":2.3,"ttmPeriod":"25Q3~26Q2","pbr":0.41,"psr":0.34,"evEbitda":null,"ev":101403013903,"fcff":14770212788,"fcffYield":0.1457,"roe":0.1397,"revenueGrowth":{"y1":0.0509,"y3":-0.0469,"y5":0.0515},"operatingIncomeGrowth":{"y1":0.4369,"y3":0.0207,"y5":0.5132},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.179Z"},"price":{"high52w":5990,"low52w":3325,"fromHigh":-0.1068,"returns":[{"label":"1개월","value":-0.0074},{"label":"3개월","value":0.0615},{"label":"6개월","value":0.1192},{"label":"1년","value":0.4153},{"label":"3년","value":0.2022},{"label":"5년","value":-0.4114}]},"dividends":[{"fiscalYear":2025,"dps":430,"yieldPct":11,"payoutPct":25.1},{"fiscalYear":2024,"dps":100,"yieldPct":2.7,"payoutPct":-5.09},{"fiscalYear":2023,"dps":60,"yieldPct":1.4,"payoutPct":6.68},{"fiscalYear":2022,"dps":60,"yieldPct":1.2,"payoutPct":2.99},{"fiscalYear":2021,"dps":40,"yieldPct":0.9,"payoutPct":7.56},{"fiscalYear":2020,"dps":40,"yieldPct":0.8,"payoutPct":10.91},{"fiscalYear":2019,"dps":40,"yieldPct":0.9,"payoutPct":8.52},{"fiscalYear":2018,"dps":40,"yieldPct":0.9,"payoutPct":7.8}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":185254013712,"operatingIncome":6237629158,"netIncome":7386781628,"controllingNetIncome":null,"ebitda":16369566776,"fcff":4520928227,"cfo":10290732328,"capex":5769804101,"totalAssets":205433842646,"totalLiabilities":69290286093,"totalEquity":136143556553,"cash":3789518735,"totalDebt":42589336389},{"fiscalYear":2019,"statement":"별도","revenue":191479168364,"operatingIncome":5203274117,"netIncome":6757020209,"controllingNetIncome":null,"ebitda":14619443636,"fcff":6641894970,"cfo":14537643170,"capex":7895748200,"totalAssets":201633523680,"totalLiabilities":59774431978,"totalEquity":141859091702,"cash":4546949098,"totalDebt":33909980372},{"fiscalYear":2020,"statement":"별도","revenue":176206566779,"operatingIncome":3534042581,"netIncome":5279450700,"controllingNetIncome":null,"ebitda":10451359494,"fcff":10062995882,"cfo":12729486727,"capex":2666490845,"totalAssets":206252815744,"totalLiabilities":59997585302,"totalEquity":146255230442,"cash":3317310309,"totalDebt":33305182956},{"fiscalYear":2021,"statement":"별도","revenue":207142759596,"operatingIncome":4291637467,"netIncome":7620490221,"controllingNetIncome":null,"ebitda":10313601969,"fcff":-17763715715,"cfo":-13140394540,"capex":4623321175,"totalAssets":241710739393,"totalLiabilities":87876177148,"totalEquity":153834562245,"cash":12519868143,"totalDebt":55094164407},{"fiscalYear":2022,"statement":"별도","revenue":261687161748,"operatingIncome":26367413746,"netIncome":28926447513,"controllingNetIncome":null,"ebitda":31515123844,"fcff":17642627245,"cfo":20596556166,"capex":2953928921,"totalAssets":259398156922,"totalLiabilities":76302600310,"totalEquity":183095556612,"cash":5241537821,"totalDebt":42800339141},{"fiscalYear":2023,"statement":"별도","revenue":212953620629,"operatingIncome":23494981828,"netIncome":12943787871,"controllingNetIncome":null,"ebitda":27592516541,"fcff":40419887734,"cfo":41711758096,"capex":2340141258,"totalAssets":262988106907,"totalLiabilities":67790249191,"totalEquity":195197857716,"cash":3741647444,"totalDebt":24856709916},{"fiscalYear":2024,"statement":"별도","revenue":215582385097,"operatingIncome":19511056524,"netIncome":-28298728533,"controllingNetIncome":null,"ebitda":23727668247,"fcff":854484439,"cfo":6221992676,"capex":6226849010,"totalAssets":224685346928,"totalLiabilities":59420779472,"totalEquity":165264567456,"cash":14883766414,"totalDebt":20048078984},{"fiscalYear":2025,"statement":"연결","revenue":226550389881,"operatingIncome":28035487957,"netIncome":24673830759,"controllingNetIncome":24673830759,"ebitda":null,"fcff":14770212788,"cfo":16633082930,"capex":2598347293,"totalAssets":258456517662,"totalLiabilities":70498495239,"totalEquity":187958022423,"cash":11642911339,"totalDebt":36005925242}],"quarterly":[{"stockCode":"069730","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":55318275796,"operatingIncome":8392225685,"netIncome":5879505572,"prevYearRevenue":54742794843,"prevYearOperatingIncome":2087264381,"prevYearNetIncome":2051822046,"source":"11014","updatedAt":"2026-08-26T22:28:28.364Z"},{"stockCode":"069730","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":57260435664,"operatingIncome":5869553157,"netIncome":6606483965,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:28.369Z"},{"stockCode":"069730","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":56749427965,"operatingIncome":6569914901,"netIncome":9018212262,"prevYearRevenue":52360318601,"prevYearOperatingIncome":6049578350,"prevYearNetIncome":6123540641,"source":"11013","updatedAt":"2026-08-26T22:28:27.843Z"},{"stockCode":"069730","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":64084048028,"operatingIncome":7719792078,"netIncome":12011632539,"prevYearRevenue":61611359820,"prevYearOperatingIncome":7724130765,"prevYearNetIncome":6064300581,"source":"11012","updatedAt":"2026-08-26T22:28:28.131Z"}]}