{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/098460","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":"098460","name":"고영","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":28900,"marketCap":1971101755700,"sharesOutstanding":68204213,"asOf":"2026-09-26T15:09:35.441Z"},"valuation":{"fiscalYear":2025,"per":133.58,"perTtm":41.36,"ttmPeriod":"25Q3~26Q2","pbr":5.88,"psr":8.47,"evEbitda":81.88,"ev":1932751215864,"fcff":5187012264,"fcffYield":0.0027,"roe":0.0448,"revenueGrowth":{"y1":0.1487,"y3":-0.0546,"y5":0.0532},"operatingIncomeGrowth":{"y1":4.2199,"y3":-0.2682,"y5":0.0183},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.712Z"},"price":{"high52w":43500,"low52w":14450,"fromHigh":-0.3356,"returns":[{"label":"1개월","value":-0.0086},{"label":"3개월","value":-0.022},{"label":"6개월","value":0.0586},{"label":"1년","value":0.962},{"label":"3년","value":1.3344},{"label":"5년","value":0.3995}]},"dividends":[{"fiscalYear":2025,"dps":140,"yieldPct":0.4,"payoutPct":62.8},{"fiscalYear":2024,"dps":140,"yieldPct":0.7,"payoutPct":44},{"fiscalYear":2023,"dps":140,"yieldPct":0.8,"payoutPct":41.9},{"fiscalYear":2022,"dps":140,"yieldPct":1,"payoutPct":23.9},{"fiscalYear":2021,"dps":120,"yieldPct":0.5,"payoutPct":20.5},{"fiscalYear":2020,"dps":550,"yieldPct":0.6,"payoutPct":81.2},{"fiscalYear":2019,"dps":550,"yieldPct":0.5,"payoutPct":25.1},{"fiscalYear":2018,"dps":650,"yieldPct":0.8,"payoutPct":20.8}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":145904431119,"operatingIncome":23449592616,"netIncome":23530903090,"controllingNetIncome":23429337955,"ebitda":28170073202,"fcff":12550141443,"cfo":16569102046,"capex":4028871474,"totalAssets":158857626674,"totalLiabilities":27381979593,"totalEquity":131475647081,"cash":26590402993,"totalDebt":161897986},{"fiscalYear":2016,"statement":"연결","revenue":171793841384,"operatingIncome":33184487902,"netIncome":29723732532,"controllingNetIncome":29688475299,"ebitda":null,"fcff":26814245878,"cfo":29234877751,"capex":2434348510,"totalAssets":195121240865,"totalLiabilities":37853661250,"totalEquity":157267579615,"cash":46315099990,"totalDebt":115459162},{"fiscalYear":2017,"statement":"연결","revenue":203368626100,"operatingIncome":43748905011,"netIncome":26734105116,"controllingNetIncome":26658983604,"ebitda":44221650648,"fcff":19393370191,"cfo":19941301054,"capex":553730568,"totalAssets":205207384944,"totalLiabilities":43890214327,"totalEquity":161317170617,"cash":46011955127,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":238208864847,"operatingIncome":45983316420,"netIncome":42309672225,"controllingNetIncome":42309672225,"ebitda":51828344491,"fcff":8640564312,"cfo":21765311480,"capex":13131058810,"totalAssets":279059436108,"totalLiabilities":53192796903,"totalEquity":225866639205,"cash":23211456110,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":222057035472,"operatingIncome":33331312300,"netIncome":29559680081,"controllingNetIncome":29559680081,"ebitda":null,"fcff":27477934536,"cfo":29168421873,"capex":1920042349,"totalAssets":305481183830,"totalLiabilities":61812656261,"totalEquity":243668527569,"cash":27196309698,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":179545133940,"operatingIncome":15842903269,"netIncome":9161038005,"controllingNetIncome":9161038005,"ebitda":null,"fcff":37116033901,"cfo":37796429425,"capex":890481916,"totalAssets":302574460896,"totalLiabilities":56516358154,"totalEquity":246058102742,"cash":44068122801,"totalDebt":1071313714},{"fiscalYear":2021,"statement":"연결","revenue":247301342081,"operatingIncome":41351274821,"netIncome":39586268577,"controllingNetIncome":39586268577,"ebitda":45050351781,"fcff":37129061093,"cfo":42480322829,"capex":5567723901,"totalAssets":368329267167,"totalLiabilities":87929904850,"totalEquity":280399362317,"cash":67496298609,"totalDebt":6133000000},{"fiscalYear":2022,"statement":"연결","revenue":275359587202,"operatingIncome":44258682098,"netIncome":39283548838,"controllingNetIncome":39283548838,"ebitda":50130655842,"fcff":10561589667,"cfo":29302033637,"capex":19278621643,"totalAssets":391686493023,"totalLiabilities":86511583085,"totalEquity":305174909938,"cash":49880850744,"totalDebt":6133000000},{"fiscalYear":2023,"statement":"연결","revenue":225630691398,"operatingIncome":20372226090,"netIncome":21925959777,"controllingNetIncome":21925959777,"ebitda":38049683587,"fcff":19803418973,"cfo":29540204383,"capex":10231944518,"totalAssets":367212257805,"totalLiabilities":61894392837,"totalEquity":305317864968,"cash":28145180291,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":202538127214,"operatingIncome":3322352718,"netIncome":20998990602,"controllingNetIncome":20998990602,"ebitda":8748155374,"fcff":28118964473,"cfo":36395606644,"capex":8648141330,"totalAssets":377932270492,"totalLiabilities":54763375690,"totalEquity":323168894802,"cash":53545477532,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":232647218656,"operatingIncome":17342338477,"netIncome":14756087568,"controllingNetIncome":14756087568,"ebitda":23604935661,"fcff":5187012264,"cfo":18090229309,"capex":13483943478,"totalAssets":410335212878,"totalLiabilities":75169601828,"totalEquity":335165611050,"cash":38350539836,"totalDebt":null}],"quarterly":[{"stockCode":"098460","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":60286386588,"operatingIncome":4696263718,"netIncome":8453775652,"prevYearRevenue":46298157414,"prevYearOperatingIncome":694895247,"prevYearNetIncome":-4424615105,"source":"11014","updatedAt":"2026-08-26T22:20:02.960Z"},{"stockCode":"098460","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":69145594228,"operatingIncome":6945453122,"netIncome":7797635680,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:02.979Z"},{"stockCode":"098460","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":72733688371,"operatingIncome":9852134091,"netIncome":15678440963,"prevYearRevenue":51125158085,"prevYearOperatingIncome":3187486031,"prevYearNetIncome":3208786003,"source":"11013","updatedAt":"2026-08-26T22:20:02.441Z"},{"stockCode":"098460","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":88759068557,"operatingIncome":14552561107,"netIncome":15724243442,"prevYearRevenue":52090079755,"prevYearOperatingIncome":2513135606,"prevYearNetIncome":-4704109767,"source":"11012","updatedAt":"2026-08-26T22:20:02.708Z"}]}