{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/084670","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":"084670","name":"동양고속","market":"KOSPI","sector":"육상 여객 운송업","lastPrice":24050,"marketCap":69638434450,"sharesOutstanding":2895569,"asOf":"2026-09-26T15:09:35.422Z"},"valuation":{"fiscalYear":2025,"per":23.49,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.28,"psr":0.56,"evEbitda":11.54,"ev":105443934003,"fcff":4914695367,"fcffYield":0.0466,"roe":0.0563,"revenueGrowth":{"y1":0.0284,"y3":0.0623,"y5":0.0842},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.144Z"},"price":{"high52w":133600,"low52w":7170,"fromHigh":-0.82,"returns":[{"label":"1개월","value":-0.038},{"label":"3개월","value":-0.2279},{"label":"6개월","value":-0.4062},{"label":"1년","value":1.9329},{"label":"3년","value":0.8387},{"label":"5년","value":0.0833}]},"dividends":[{"fiscalYear":2020,"dps":500,"yieldPct":1.74,"payoutPct":-8.01},{"fiscalYear":2019,"dps":4700,"yieldPct":16.79,"payoutPct":260.2},{"fiscalYear":2018,"dps":1000,"yieldPct":3.44,"payoutPct":47.42},{"fiscalYear":2017,"dps":800,"yieldPct":1.43,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":132272992710,"operatingIncome":3007067501,"netIncome":1364957062,"controllingNetIncome":1379480915,"ebitda":8963035778,"fcff":8544042857,"cfo":7886098916,"capex":222012589,"totalAssets":195948850657,"totalLiabilities":83267596007,"totalEquity":112681254650,"cash":7953613768,"totalDebt":45789390000},{"fiscalYear":2019,"statement":"연결","revenue":140473417090,"operatingIncome":9971145760,"netIncome":32744317864,"controllingNetIncome":32760160511,"ebitda":null,"fcff":16085827611,"cfo":14993373529,"capex":145137616,"totalAssets":186827240388,"totalLiabilities":54625753371,"totalEquity":132201487017,"cash":19315629528,"totalDebt":15464760001},{"fiscalYear":2020,"statement":"연결","revenue":83541287254,"operatingIncome":-22122997232,"netIncome":-16411366984,"controllingNetIncome":-16385108229,"ebitda":null,"fcff":-23979339938,"cfo":-24282353833,"capex":165163250,"totalAssets":167885900251,"totalLiabilities":60838463226,"totalEquity":107047437025,"cash":945671728,"totalDebt":36657567889},{"fiscalYear":2021,"statement":"연결","revenue":81175925442,"operatingIncome":-22023394046,"netIncome":-23943626892,"controllingNetIncome":-23925693645,"ebitda":-16668134826,"fcff":-12499444866,"cfo":-12664158942,"capex":714900837,"totalAssets":168829554468,"totalLiabilities":84315063665,"totalEquity":84514490803,"cash":10962360325,"totalDebt":59809425849},{"fiscalYear":2022,"statement":"연결","revenue":104429014786,"operatingIncome":-11216972073,"netIncome":-12794473042,"controllingNetIncome":-12780567056,"ebitda":-6172707127,"fcff":-7084548135,"cfo":-5004176715,"capex":3720459422,"totalAssets":165498374153,"totalLiabilities":90255923833,"totalEquity":75242450320,"cash":10568162462,"totalDebt":70330607063},{"fiscalYear":2023,"statement":"연결","revenue":119970715686,"operatingIncome":-287881125,"netIncome":-3093450679,"controllingNetIncome":-3085212376,"ebitda":4830741659,"fcff":-2025440953,"cfo":3806328160,"capex":9028566838,"totalAssets":168393915617,"totalLiabilities":99329870208,"totalEquity":69064045409,"cash":9068884673,"totalDebt":73628489356},{"fiscalYear":2024,"statement":"연결","revenue":121720579912,"operatingIncome":-1530752310,"netIncome":-16680416646,"controllingNetIncome":-16664341061,"ebitda":10699143441,"fcff":1498739579,"cfo":7701884107,"capex":9664120030,"totalAssets":157734719637,"totalLiabilities":106593157791,"totalEquity":51141561846,"cash":8186664348,"totalDebt":45306064102},{"fiscalYear":2025,"statement":"연결","revenue":125183458405,"operatingIncome":5098088145,"netIncome":2951143938,"controllingNetIncome":2965035932,"ebitda":9138830263,"fcff":4914695367,"cfo":9356854413,"capex":7017198368,"totalAssets":157194507262,"totalLiabilities":102314340199,"totalEquity":54880167063,"cash":6374636132,"totalDebt":42180135685}],"quarterly":[{"stockCode":"084670","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":30040787992,"operatingIncome":759363999,"netIncome":744750530,"prevYearRevenue":29952346373,"prevYearOperatingIncome":-949823211,"prevYearNetIncome":-1195099232,"source":"11014","updatedAt":"2026-08-26T22:29:13.202Z"},{"stockCode":"084670","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":35016362481,"operatingIncome":3511148791,"netIncome":1575466275,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:13.205Z"},{"stockCode":"084670","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":30596610484,"operatingIncome":621929660,"netIncome":-199794219,"prevYearRevenue":29227761724,"prevYearOperatingIncome":-285685253,"prevYearNetIncome":-806890931,"source":"11013","updatedAt":"2026-08-26T22:29:12.685Z"},{"stockCode":"084670","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":33678029657,"operatingIncome":-1403800944,"netIncome":-2195818301,"prevYearRevenue":30898546208,"prevYearOperatingIncome":1113260608,"prevYearNetIncome":1437818064,"source":"11012","updatedAt":"2026-08-26T22:29:12.918Z"}]}