{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/071320","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":"071320","name":"지역난방공사","market":"KOSPI","sector":"증기, 냉·온수 및 공기조절 공급업","lastPrice":77900,"marketCap":901984157600,"sharesOutstanding":11578744,"asOf":"2026-09-26T15:09:35.409Z"},"valuation":{"fiscalYear":2025,"per":2.66,"perTtm":2.55,"ttmPeriod":"25Q3~26Q2","pbr":0.39,"psr":0.23,"evEbitda":1.11,"ev":999279157600,"fcff":439096613087,"fcffYield":0.4394,"roe":0.1484,"revenueGrowth":{"y1":0.1198,"y3":-0.0142,"y5":0.1376},"operatingIncomeGrowth":{"y1":0.615,"y3":null,"y5":0.3186},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.046Z"},"price":{"high52w":112400,"low52w":61800,"fromHigh":-0.3069,"returns":[{"label":"1개월","value":0.0442},{"label":"3개월","value":0.2022},{"label":"6개월","value":-0.0189},{"label":"1년","value":-0.1402},{"label":"3년","value":2.1602},{"label":"5년","value":0.8244}]},"dividends":[{"fiscalYear":2025,"dps":6157,"yieldPct":6.65,"payoutPct":21},{"fiscalYear":2024,"dps":3879,"yieldPct":8.45,"payoutPct":21.4},{"fiscalYear":2021,"dps":797,"yieldPct":2.1,"payoutPct":43},{"fiscalYear":2020,"dps":965,"yieldPct":2.4,"payoutPct":40},{"fiscalYear":2017,"dps":2820,"yieldPct":3.8,"payoutPct":46.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":2487330695259,"operatingIncome":14521475463,"netIncome":-226523717197,"controllingNetIncome":-226523717197,"ebitda":242587969433,"fcff":29938932061,"cfo":382414606522,"capex":401607930943,"totalAssets":5657998588545,"totalLiabilities":4097846102644,"totalEquity":1560152485901,"cash":8122235165,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":2367906314930,"operatingIncome":42213059502,"netIncome":-25579850538,"controllingNetIncome":-25579850538,"ebitda":270983385020,"fcff":-160514117043,"cfo":188783020789,"capex":399377068801,"totalAssets":5892614209982,"totalLiabilities":4363220622032,"totalEquity":1529393587950,"cash":20441045933,"totalDebt":100046921337},{"fiscalYear":2020,"statement":"연결","revenue":2098906299673,"operatingIncome":132852566267,"netIncome":27936391300,"controllingNetIncome":27936391300,"ebitda":384602515189,"fcff":1404743705,"cfo":381899765893,"capex":428667135336,"totalAssets":6073139097386,"totalLiabilities":4269404295023,"totalEquity":1803734802363,"cash":29604321282,"totalDebt":111647841946},{"fiscalYear":2021,"statement":"연결","revenue":2536798009719,"operatingIncome":39686157248,"netIncome":21459011218,"controllingNetIncome":21459011218,"ebitda":305093991805,"fcff":-59673116622,"cfo":417634376077,"capex":520050575137,"totalAssets":6517362464357,"totalLiabilities":4694183620876,"totalEquity":1823178843481,"cash":16577943720,"totalDebt":117373179693},{"fiscalYear":2022,"statement":"연결","revenue":4173027136426,"operatingIncome":-403893693760,"netIncome":-183978919360,"controllingNetIncome":-183875394305,"ebitda":-118017800826,"fcff":-453318203907,"cfo":14612768938,"capex":522879639672,"totalAssets":7478129879658,"totalLiabilities":5811126778301,"totalEquity":1667003101357,"cash":39040920463,"totalDebt":120270498036},{"fiscalYear":2023,"statement":"연결","revenue":3953697605651,"operatingIncome":314719522031,"netIncome":199385845707,"controllingNetIncome":199404301813,"ebitda":628250963744,"fcff":-696086812777,"cfo":-141804994822,"capex":640700738309,"totalAssets":7968409129278,"totalLiabilities":5875165562413,"totalEquity":2093243566865,"cash":14122778000,"totalDebt":118869692018},{"fiscalYear":2024,"statement":"연결","revenue":3570309804422,"operatingIncome":327942028598,"netIncome":209870098091,"controllingNetIncome":210167111658,"ebitda":663390097347,"fcff":-138915941775,"cfo":416719329112,"capex":649994919194,"totalAssets":8362237776886,"totalLiabilities":6093988617579,"totalEquity":2268249159307,"cash":6889070647,"totalDebt":116427657678},{"fiscalYear":2025,"statement":"연결","revenue":3998187000000,"operatingIncome":529624000000,"netIncome":338886000000,"controllingNetIncome":338886000000,"ebitda":897302000000,"fcff":439096613087,"cfo":677348000000,"capex":333877000000,"totalAssets":8228997000000,"totalLiabilities":5927581000000,"totalEquity":2301416000000,"cash":13136000000,"totalDebt":110431000000}],"quarterly":[{"stockCode":"071320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":758200000000,"operatingIncome":89373000000,"netIncome":49021000000,"prevYearRevenue":585081000000,"prevYearOperatingIncome":28866000000,"prevYearNetIncome":32609000000,"source":"11014","updatedAt":"2026-08-26T22:20:48.570Z"},{"stockCode":"071320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1040072000000,"operatingIncome":126029000000,"netIncome":77948000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:48.571Z"},{"stockCode":"071320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1434112000000,"operatingIncome":320164000000,"netIncome":216312000000,"prevYearRevenue":1576835000000,"prevYearOperatingIncome":323778000000,"prevYearNetIncome":233486000000,"source":"11013","updatedAt":"2026-08-26T22:20:48.067Z"},{"stockCode":"071320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":653113000000,"operatingIncome":33094000000,"netIncome":10408000000,"prevYearRevenue":623079000000,"prevYearOperatingIncome":-9557000000,"prevYearNetIncome":-21569000000,"source":"11012","updatedAt":"2026-08-26T22:20:48.325Z"}]}