{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/100130","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":"100130","name":"동국S&C","market":"KOSDAQ","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":1473,"marketCap":84171639000,"sharesOutstanding":57143000,"asOf":"2026-09-26T15:09:35.443Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.45,"psr":0.7,"evEbitda":7.19,"ev":81788199623,"fcff":68189873980,"fcffYield":0.8337,"roe":-0.009,"revenueGrowth":{"y1":-0.278,"y3":-0.3693,"y5":-0.1649},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":-0.0822},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.663Z"},"price":{"high52w":2655,"low52w":1304,"fromHigh":-0.4452,"returns":[{"label":"1개월","value":0.0506},{"label":"3개월","value":0.0373},{"label":"6개월","value":-0.3525},{"label":"1년","value":-0.3785},{"label":"3년","value":-0.4921},{"label":"5년","value":-0.7456}]},"dividends":[{"fiscalYear":2021,"dps":100,"yieldPct":1.8,"payoutPct":32.1},{"fiscalYear":2020,"dps":100,"yieldPct":1.3,"payoutPct":147.7},{"fiscalYear":2019,"dps":100,"yieldPct":4,"payoutPct":62.2},{"fiscalYear":2018,"dps":80,"yieldPct":2.7,"payoutPct":-38.9},{"fiscalYear":2017,"dps":100,"yieldPct":1.7,"payoutPct":90.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":363113417914,"operatingIncome":-5407776982,"netIncome":-11446277527,"controllingNetIncome":-6652579581,"ebitda":4450004192,"fcff":-59355116834,"cfo":-51118805085,"capex":9891769506,"totalAssets":399283656596,"totalLiabilities":128120686914,"totalEquity":271162969682,"cash":16472961962,"totalDebt":63247753688},{"fiscalYear":2019,"statement":"연결","revenue":317847252014,"operatingIncome":14173573843,"netIncome":8953843273,"controllingNetIncome":9550380807,"ebitda":20386261101,"fcff":12709279042,"cfo":13697650337,"capex":2276591548,"totalAssets":400888033956,"totalLiabilities":124701679298,"totalEquity":276186354658,"cash":27048923882,"totalDebt":47089171600},{"fiscalYear":2020,"statement":"연결","revenue":294655040183,"operatingIncome":10662484416,"netIncome":3774002760,"controllingNetIncome":3493199921,"ebitda":17375650824,"fcff":71826481716,"cfo":73069471652,"capex":2108878305,"totalAssets":396990671727,"totalLiabilities":122125315945,"totalEquity":274865355782,"cash":39589446411,"totalDebt":39553046922},{"fiscalYear":2021,"statement":"연결","revenue":378775972995,"operatingIncome":18346300211,"netIncome":24072735197,"controllingNetIncome":16831863398,"ebitda":23434278824,"fcff":-33396186412,"cfo":-32487703458,"capex":1985218378,"totalAssets":451115063748,"totalLiabilities":157648735812,"totalEquity":293466327936,"cash":33254862976,"totalDebt":40137919061},{"fiscalYear":2022,"statement":"연결","revenue":477142893660,"operatingIncome":-11395530339,"netIncome":-8329417290,"controllingNetIncome":-7837769288,"ebitda":-5997978433,"fcff":-69512205248,"cfo":-44228706331,"capex":28351422388,"totalAssets":503022501999,"totalLiabilities":222991249472,"totalEquity":280031252527,"cash":14292959322,"totalDebt":142848269277},{"fiscalYear":2023,"statement":"연결","revenue":398256036328,"operatingIncome":-31751419911,"netIncome":-30266271436,"controllingNetIncome":-30208157901,"ebitda":null,"fcff":null,"cfo":-8602473645,"capex":null,"totalAssets":472601990302,"totalLiabilities":223262991133,"totalEquity":249338999169,"cash":7571444044,"totalDebt":13327900002},{"fiscalYear":2024,"statement":"연결","revenue":165779489924,"operatingIncome":-5534041323,"netIncome":-39766423586,"controllingNetIncome":-40221171528,"ebitda":40443285931,"fcff":-23917181880,"cfo":-28306135227,"capex":1807554695,"totalAssets":310764184164,"totalLiabilities":123334931270,"totalEquity":187429252894,"cash":23533069946,"totalDebt":71579030755},{"fiscalYear":2025,"statement":"연결","revenue":119684884783,"operatingIncome":6944254857,"netIncome":-1670905549,"controllingNetIncome":-1670905549,"ebitda":11369022337,"fcff":68189873980,"cfo":66145163767,"capex":157236000,"totalAssets":256327957251,"totalLiabilities":70688671523,"totalEquity":185639285728,"cash":48440893867,"totalDebt":46057454490}],"quarterly":[{"stockCode":"100130","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":32649364909,"operatingIncome":-188145154,"netIncome":1037011916,"prevYearRevenue":49015227268,"prevYearOperatingIncome":3945187872,"prevYearNetIncome":3204985221,"source":"11014","updatedAt":"2026-08-26T22:28:32.553Z"},{"stockCode":"100130","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9515813259,"operatingIncome":-3218479669,"netIncome":-1898364394,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:32.557Z"},{"stockCode":"100130","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15800529071,"operatingIncome":-994526526,"netIncome":-4156199938,"prevYearRevenue":45088370564,"prevYearOperatingIncome":6324270121,"prevYearNetIncome":3988362959,"source":"11013","updatedAt":"2026-08-26T22:28:32.040Z"},{"stockCode":"100130","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":5034036761,"operatingIncome":-3059603739,"netIncome":-12811090631,"prevYearRevenue":32431336051,"prevYearOperatingIncome":4026609559,"prevYearNetIncome":-4797916030,"source":"11012","updatedAt":"2026-08-26T22:28:32.313Z"}]}