{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/075970","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":"075970","name":"동국알앤에스","market":"KOSDAQ","sector":"기타 비금속 광물제품 제조업","lastPrice":1653,"marketCap":30415200000,"sharesOutstanding":18400000,"asOf":"2026-09-26T15:09:35.412Z"},"valuation":{"fiscalYear":2025,"per":52.34,"perTtm":43.47,"ttmPeriod":"25Q3~26Q2","pbr":0.38,"psr":0.27,"evEbitda":10.97,"ev":43546575735,"fcff":5111292218,"fcffYield":0.1174,"roe":0.0074,"revenueGrowth":{"y1":0.0034,"y3":-0.0215,"y5":0.0347},"operatingIncomeGrowth":{"y1":1.9691,"y3":-0.0704,"y5":-0.0432},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.850Z"},"price":{"high52w":2835,"low52w":1448,"fromHigh":-0.4169,"returns":[{"label":"1개월","value":0.0403},{"label":"3개월","value":0.021},{"label":"6개월","value":-0.24},{"label":"1년","value":-0.2844},{"label":"3년","value":-0.5277},{"label":"5년","value":-0.6269}]},"dividends":[{"fiscalYear":2025,"dps":80,"yieldPct":3.4,"payoutPct":253.3},{"fiscalYear":2024,"dps":80,"yieldPct":3.1,"payoutPct":90.2},{"fiscalYear":2023,"dps":80,"yieldPct":2.3,"payoutPct":310.5},{"fiscalYear":2022,"dps":80,"yieldPct":2.3,"payoutPct":39.7},{"fiscalYear":2021,"dps":80,"yieldPct":1.8,"payoutPct":49.5},{"fiscalYear":2020,"dps":80,"yieldPct":2.4,"payoutPct":49.5},{"fiscalYear":2019,"dps":80,"yieldPct":3.4,"payoutPct":66.1},{"fiscalYear":2018,"dps":80,"yieldPct":3.4,"payoutPct":50.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":101618390881,"operatingIncome":5790231133,"netIncome":3059741563,"controllingNetIncome":2898356159,"ebitda":18858278705,"fcff":5364836392,"cfo":6326263097,"capex":1476130238,"totalAssets":123725551379,"totalLiabilities":45986937312,"totalEquity":77738614067,"cash":5948212259,"totalDebt":19000000000},{"fiscalYear":2019,"statement":"연결","revenue":101828655877,"operatingIncome":3631274298,"netIncome":2579538266,"controllingNetIncome":2225589392,"ebitda":5684373414,"fcff":1750643262,"cfo":5440017742,"capex":4179172131,"totalAssets":125591075006,"totalLiabilities":46611684779,"totalEquity":78979390227,"cash":9009104409,"totalDebt":20000000000},{"fiscalYear":2020,"statement":"연결","revenue":93380714316,"operatingIncome":4212670265,"netIncome":3177008160,"controllingNetIncome":2970848047,"ebitda":6402204408,"fcff":8808087808,"cfo":10022460268,"capex":1647390675,"totalAssets":126277575953,"totalLiabilities":45706373610,"totalEquity":80571202343,"cash":15465487968,"totalDebt":20000000000},{"fiscalYear":2021,"statement":"연결","revenue":104140900057,"operatingIncome":2770196728,"netIncome":2963883889,"controllingNetIncome":2972371749,"ebitda":5492913388,"fcff":-6188898767,"cfo":-3770206100,"capex":2807207404,"totalAssets":130045694843,"totalLiabilities":50191531169,"totalEquity":79854163674,"cash":7015848157,"totalDebt":31228772056},{"fiscalYear":2022,"statement":"연결","revenue":118181742675,"operatingIncome":4205681903,"netIncome":3934490375,"controllingNetIncome":3710867481,"ebitda":5727972113,"fcff":1884327043,"cfo":6569692569,"capex":5486067398,"totalAssets":131312213811,"totalLiabilities":48860616540,"totalEquity":82451597271,"cash":12274549665,"totalDebt":28151409221},{"fiscalYear":2023,"statement":"연결","revenue":108390541218,"operatingIncome":2084942034,"netIncome":679539151,"controllingNetIncome":474443403,"ebitda":7167984372,"fcff":1701165230,"cfo":6232611273,"capex":5571581140,"totalAssets":126338761246,"totalLiabilities":45624063330,"totalEquity":80714697916,"cash":11965503513,"totalDebt":28523664138},{"fiscalYear":2024,"statement":"연결","revenue":110359936194,"operatingIncome":1137751280,"netIncome":1733126200,"controllingNetIncome":1631139700,"ebitda":4107454333,"fcff":3071629741,"cfo":5607855299,"capex":3538127650,"totalAssets":127507307820,"totalLiabilities":45660854199,"totalEquity":81846453621,"cash":13649467882,"totalDebt":29823198394},{"fiscalYear":2025,"statement":"연결","revenue":110734618130,"operatingIncome":3378074057,"netIncome":579043927,"controllingNetIncome":581162208,"ebitda":3969253506,"fcff":5111292218,"cfo":6726233785,"capex":2206895237,"totalAssets":125763122898,"totalLiabilities":43708997404,"totalEquity":82054125494,"cash":14740961548,"totalDebt":27872337283}],"quarterly":[{"stockCode":"075970","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":28560728863,"operatingIncome":1244353200,"netIncome":654959389,"prevYearRevenue":25947355695,"prevYearOperatingIncome":-76872998,"prevYearNetIncome":-352648805,"source":"11014","updatedAt":"2026-08-26T22:33:18.839Z"},{"stockCode":"075970","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":26043335742,"operatingIncome":166785943,"netIncome":-450261814,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:18.844Z"},{"stockCode":"075970","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27839685056,"operatingIncome":564768915,"netIncome":85300455,"prevYearRevenue":26936537142,"prevYearOperatingIncome":411420516,"prevYearNetIncome":-469429056,"source":"11013","updatedAt":"2026-08-26T22:33:18.365Z"},{"stockCode":"075970","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30110318843,"operatingIncome":893048747,"netIncome":409628716,"prevYearRevenue":29194016383,"prevYearOperatingIncome":1555514398,"prevYearNetIncome":843775408,"source":"11012","updatedAt":"2026-08-26T22:33:18.603Z"}]}