{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/084010","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":"084010","name":"대한제강","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":7990,"marketCap":274629052040,"sharesOutstanding":34371596,"asOf":"2026-09-26T15:09:35.421Z"},"valuation":{"fiscalYear":2025,"per":18.69,"perTtm":null,"ttmPeriod":null,"pbr":0.34,"psr":0.22,"evEbitda":18.59,"ev":133717132069,"fcff":18542901414,"fcffYield":0.1387,"roe":0.0186,"revenueGrowth":{"y1":0.0184,"y3":-0.1649,"y5":0.0261},"operatingIncomeGrowth":{"y1":-1.2784,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.143Z"},"price":{"high52w":13650,"low52w":7080,"fromHigh":-0.4147,"returns":[{"label":"1개월","value":-0.0408},{"label":"3개월","value":0.0513},{"label":"6개월","value":-0.2412},{"label":"1년","value":-0.1426},{"label":"3년","value":0.1019},{"label":"5년","value":-0.364}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":2.5,"payoutPct":58.9},{"fiscalYear":2024,"dps":500,"yieldPct":3,"payoutPct":22.7},{"fiscalYear":2023,"dps":500,"yieldPct":3.8,"payoutPct":12.1},{"fiscalYear":2022,"dps":780,"yieldPct":6.7,"payoutPct":11},{"fiscalYear":2021,"dps":400,"yieldPct":2.57,"payoutPct":6},{"fiscalYear":2020,"dps":300,"yieldPct":2.88,"payoutPct":9},{"fiscalYear":2019,"dps":200,"yieldPct":15.18,"payoutPct":15.18},{"fiscalYear":2018,"dps":150,"yieldPct":-18.96,"payoutPct":-18.96}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1135523821977,"operatingIncome":2477630454,"netIncome":-17788071881,"controllingNetIncome":-17127729457,"ebitda":28453343664,"fcff":-34028006403,"cfo":-16641282079,"capex":17386724324,"totalAssets":657105859875,"totalLiabilities":222188927879,"totalEquity":434916931996,"cash":75931441610,"totalDebt":54541993097},{"fiscalYear":2019,"statement":"연결","revenue":1021712425889,"operatingIncome":42026286377,"netIncome":29622525674,"controllingNetIncome":30134028796,"ebitda":59292039662,"fcff":9479111541,"cfo":28714751103,"capex":20534587525,"totalAssets":635231706471,"totalLiabilities":173149684103,"totalEquity":462082022368,"cash":56659622744,"totalDebt":39812089614},{"fiscalYear":2020,"statement":"연결","revenue":1096134815196,"operatingIncome":81806922399,"netIncome":53080079020,"controllingNetIncome":48734080729,"ebitda":null,"fcff":152637732555,"cfo":198130756038,"capex":46466333730,"totalAssets":944860967703,"totalLiabilities":396483254650,"totalEquity":548377713053,"cash":73401453909,"totalDebt":37325965076},{"fiscalYear":2021,"statement":"연결","revenue":2030305293579,"operatingIncome":201800787108,"netIncome":163681147068,"controllingNetIncome":141578175476,"ebitda":236103634337,"fcff":101468615981,"cfo":147565209340,"capex":46096593359,"totalAssets":1232437581471,"totalLiabilities":512229905753,"totalEquity":720207675718,"cash":152713182354,"totalDebt":38860780000},{"fiscalYear":2022,"statement":"연결","revenue":2141616301745,"operatingIncome":215379902495,"netIncome":137607060099,"controllingNetIncome":125572726462,"ebitda":240024341641,"fcff":25053471513,"cfo":73160251702,"capex":48106780189,"totalAssets":1220496809666,"totalLiabilities":422049932807,"totalEquity":798446876859,"cash":268365125150,"totalDebt":30654820000},{"fiscalYear":2023,"statement":"연결","revenue":1447832026434,"operatingIncome":109934599541,"netIncome":77048614856,"controllingNetIncome":71999533487,"ebitda":158083603206,"fcff":32297719712,"cfo":62094910106,"capex":29797190394,"totalAssets":1115779074661,"totalLiabilities":271812694772,"totalEquity":843966379889,"cash":239936345187,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":1224534509948,"operatingIncome":10317146497,"netIncome":40013924720,"controllingNetIncome":37522545848,"ebitda":null,"fcff":-20728936404,"cfo":16952957508,"capex":38728556027,"totalAssets":1149797079037,"totalLiabilities":253778803967,"totalEquity":896018275070,"cash":205419738370,"totalDebt":14758886597},{"fiscalYear":2025,"statement":"연결","revenue":1247058624052,"operatingIncome":-2872504765,"netIncome":13848928089,"controllingNetIncome":14696888774,"ebitda":7193692560,"fcff":18542901414,"cfo":39618460129,"capex":22278514734,"totalAssets":1249954072860,"totalLiabilities":319627752959,"totalEquity":930326319901,"cash":161316171568,"totalDebt":20404251597}],"quarterly":[{"stockCode":"084010","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":320014570260,"operatingIncome":8002533109,"netIncome":14260816878,"prevYearRevenue":298511937774,"prevYearOperatingIncome":2128673135,"prevYearNetIncome":16340060569,"source":"11014","updatedAt":"2026-08-26T22:23:20.366Z"},{"stockCode":"084010","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":288570963864,"operatingIncome":-20662728998,"netIncome":-17597739152,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:20.372Z"},{"stockCode":"084010","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":305601150491,"operatingIncome":64456322,"netIncome":167175291,"prevYearRevenue":289593743534,"prevYearOperatingIncome":1867969950,"prevYearNetIncome":6798268752,"source":"11013","updatedAt":"2026-08-26T22:23:19.866Z"},{"stockCode":"084010","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":387727240066,"operatingIncome":16292618911,"netIncome":null,"prevYearRevenue":325406798967,"prevYearOperatingIncome":7496158814,"prevYearNetIncome":null,"source":"11012","updatedAt":"2026-08-26T22:23:20.116Z"}]}