{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/099410","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":"099410","name":"동방선기","market":"KOSDAQ","sector":"선박 및 보트 건조업","lastPrice":3110,"marketCap":43540000000,"sharesOutstanding":14000000,"asOf":"2026-09-26T15:09:35.442Z"},"valuation":{"fiscalYear":2025,"per":5.48,"perTtm":3.8,"ttmPeriod":"25Q3~26Q2","pbr":0.87,"psr":1.04,"evEbitda":2.84,"ev":30528136420,"fcff":10297680054,"fcffYield":0.3373,"roe":0.1734,"revenueGrowth":{"y1":0.1725,"y3":0.1899,"y5":0.1421},"operatingIncomeGrowth":{"y1":1.2757,"y3":0.8795,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.660Z"},"price":{"high52w":6190,"low52w":2550,"fromHigh":-0.4976,"returns":[{"label":"1개월","value":-0.0772},{"label":"3개월","value":0.0281},{"label":"6개월","value":-0.3805},{"label":"1년","value":-0.3792},{"label":"3년","value":0.304},{"label":"5년","value":-0.0633}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":17058634195,"operatingIncome":-2825982245,"netIncome":-2363712279,"controllingNetIncome":null,"ebitda":-2315936199,"fcff":-35094054,"cfo":11977916,"capex":47455000,"totalAssets":33425554537,"totalLiabilities":4542893491,"totalEquity":28882661046,"cash":119054850,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":23630293332,"operatingIncome":-1255400700,"netIncome":-979933507,"controllingNetIncome":null,"ebitda":-599938376,"fcff":-2174708473,"cfo":-2020831161,"capex":159918500,"totalAssets":34132288953,"totalLiabilities":5594283537,"totalEquity":28538005416,"cash":310641007,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":21554995465,"operatingIncome":-1359095090,"netIncome":-928781754,"controllingNetIncome":null,"ebitda":-703439504,"fcff":-1638373395,"cfo":-1143871482,"capex":498417618,"totalAssets":32040194273,"totalLiabilities":4301050041,"totalEquity":27739144232,"cash":480191742,"totalDebt":59537516},{"fiscalYear":2021,"statement":"별도","revenue":22981429138,"operatingIncome":490190517,"netIncome":1059098652,"controllingNetIncome":null,"ebitda":1051560867,"fcff":1573016557,"cfo":3264510174,"capex":1693214151,"totalAssets":34787742791,"totalLiabilities":6088296320,"totalEquity":28699446471,"cash":3855883651,"totalDebt":41711045},{"fiscalYear":2022,"statement":"별도","revenue":24859836856,"operatingIncome":1399147607,"netIncome":1280289910,"controllingNetIncome":null,"ebitda":1996429818,"fcff":-8874647088,"cfo":-395638225,"capex":8665667981,"totalAssets":44315225097,"totalLiabilities":14018495053,"totalEquity":30296730044,"cash":4263206931,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":27307982909,"operatingIncome":3414161413,"netIncome":4796478572,"controllingNetIncome":null,"ebitda":4365169302,"fcff":5324391593,"cfo":5077660476,"capex":74766200,"totalAssets":45843650413,"totalLiabilities":10756095924,"totalEquity":35087554489,"cash":8819116679,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":35715981658,"operatingIncome":4081910540,"netIncome":6043898882,"controllingNetIncome":null,"ebitda":5336160723,"fcff":4845851226,"cfo":4963609472,"capex":470851280,"totalAssets":60097697605,"totalLiabilities":18263355673,"totalEquity":41834341932,"cash":4492879357,"totalDebt":12800000000},{"fiscalYear":2025,"statement":"별도","revenue":41878629483,"operatingIncome":9289358838,"netIncome":7949293780,"controllingNetIncome":null,"ebitda":10744455245,"fcff":10297680054,"cfo":10112843438,"capex":269908509,"totalAssets":66929971964,"totalLiabilities":17091025912,"totalEquity":49838946052,"cash":13011863580,"totalDebt":null}],"quarterly":[{"stockCode":"099410","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":11506657461,"operatingIncome":3028517445,"netIncome":2903333450,"prevYearRevenue":9223930409,"prevYearOperatingIncome":972031866,"prevYearNetIncome":847860777,"source":"11014","updatedAt":"2026-08-26T22:31:14.589Z"},{"stockCode":"099410","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":13034677283,"operatingIncome":5145867806,"netIncome":4285188043,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:14.592Z"},{"stockCode":"099410","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":9196576556,"operatingIncome":1554985177,"netIncome":1481663238,"prevYearRevenue":8468735511,"prevYearOperatingIncome":421887912,"prevYearNetIncome":308782503,"source":"11013","updatedAt":"2026-08-26T22:31:14.040Z"},{"stockCode":"099410","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":11660472169,"operatingIncome":3904759462,"netIncome":2782325253,"prevYearRevenue":8868559228,"prevYearOperatingIncome":693085675,"prevYearNetIncome":451989784,"source":"11012","updatedAt":"2026-08-26T22:31:14.327Z"}]}