{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/104700","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":"104700","name":"한국철강","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":9560,"marketCap":348462000000,"sharesOutstanding":36450000,"asOf":"2026-09-26T15:09:35.448Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.45,"psr":0.72,"evEbitda":null,"ev":313214931662,"fcff":5509850057,"fcffYield":0.0176,"roe":-0.0113,"revenueGrowth":{"y1":-0.189,"y3":-0.2296,"y5":-0.0514},"operatingIncomeGrowth":{"y1":-22.3389,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.058Z"},"price":{"high52w":11440,"low52w":8040,"fromHigh":-0.1643,"returns":[{"label":"1개월","value":-0.0304},{"label":"3개월","value":0.0851},{"label":"6개월","value":0.0414},{"label":"1년","value":-0.0459},{"label":"3년","value":0.4914},{"label":"5년","value":-0.0411}]},"dividends":[{"fiscalYear":2025,"dps":750,"yieldPct":7.4,"payoutPct":null},{"fiscalYear":2024,"dps":800,"yieldPct":8.31,"payoutPct":112.95},{"fiscalYear":2023,"dps":400,"yieldPct":6.1,"payoutPct":22.78},{"fiscalYear":2022,"dps":300,"yieldPct":4.69,"payoutPct":14.6},{"fiscalYear":2021,"dps":250,"yieldPct":3.2,"payoutPct":9.98},{"fiscalYear":2020,"dps":200,"yieldPct":3,"payoutPct":null},{"fiscalYear":2019,"dps":200,"yieldPct":4.1,"payoutPct":48.24},{"fiscalYear":2018,"dps":200,"yieldPct":3.6,"payoutPct":75.63}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":777466326315,"operatingIncome":25413962489,"netIncome":12172908609,"controllingNetIncome":null,"ebitda":34961798878,"fcff":41444866583,"cfo":48587568257,"capex":7142812543,"totalAssets":909037196041,"totalLiabilities":191786936690,"totalEquity":717250259351,"cash":123436706467,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":719102310725,"operatingIncome":12213089857,"netIncome":19084151579,"controllingNetIncome":null,"ebitda":36853708925,"fcff":-15591815799,"cfo":14265310790,"capex":30004480601,"totalAssets":873216580016,"totalLiabilities":148280031086,"totalEquity":724936548930,"cash":102664272014,"totalDebt":11584253638},{"fiscalYear":2020,"statement":"별도","revenue":633382163909,"operatingIncome":35114026401,"netIncome":-8461145003,"controllingNetIncome":null,"ebitda":47775920221,"fcff":84016778404,"cfo":93181037014,"capex":9212999402,"totalAssets":868775457581,"totalLiabilities":171944787065,"totalEquity":696830670516,"cash":68349445176,"totalDebt":1977948236},{"fiscalYear":2021,"statement":"별도","revenue":886650133446,"operatingIncome":103286644200,"netIncome":97251554504,"controllingNetIncome":null,"ebitda":109160269325,"fcff":39934208683,"cfo":52059221625,"capex":12126862837,"totalAssets":908707497640,"totalLiabilities":186519007034,"totalEquity":722188490606,"cash":7461173060,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":1064176509409,"operatingIncome":121498017095,"netIncome":79785552100,"controllingNetIncome":null,"ebitda":125791237742,"fcff":30396751992,"cfo":36404663697,"capex":6016646433,"totalAssets":938653807133,"totalLiabilities":147735227497,"totalEquity":790918579636,"cash":20612664619,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":905095863024,"operatingIncome":86552278453,"netIncome":68179597574,"controllingNetIncome":null,"ebitda":93361811809,"fcff":60817061267,"cfo":65031930257,"capex":4214868990,"totalAssets":972464324884,"totalLiabilities":120716792280,"totalEquity":851747532604,"cash":30447455269,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":600003866825,"operatingIncome":1813549115,"netIncome":23450927886,"controllingNetIncome":null,"ebitda":12876322693,"fcff":13985698316,"cfo":38373225971,"capex":24387527655,"totalAssets":899069317215,"totalLiabilities":88709937336,"totalEquity":810359379879,"cash":10216161566,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":486605490510,"operatingIncome":-38699180493,"netIncome":-8922947072,"controllingNetIncome":null,"ebitda":-24336697988,"fcff":5509850057,"cfo":24335122462,"capex":18825272405,"totalAssets":866783355876,"totalLiabilities":95937715408,"totalEquity":770845640468,"cash":35247068338,"totalDebt":null}],"quarterly":[{"stockCode":"104700","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":121721869549,"operatingIncome":-9771727883,"netIncome":-4611282713,"prevYearRevenue":142434555541,"prevYearOperatingIncome":2344842706,"prevYearNetIncome":5246429517,"source":"11014","updatedAt":"2026-08-26T22:22:31.177Z"},{"stockCode":"104700","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":126396087200,"operatingIncome":-15772914735,"netIncome":2120756335,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:31.180Z"},{"stockCode":"104700","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":111694794949,"operatingIncome":-14281437833,"netIncome":-11223795330,"prevYearRevenue":116187024747,"prevYearOperatingIncome":-10603470652,"prevYearNetIncome":-3759896480,"source":"11013","updatedAt":"2026-08-26T22:22:30.652Z"},{"stockCode":"104700","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":173809519338,"operatingIncome":-6284385117,"netIncome":-1795105037,"prevYearRevenue":122300509014,"prevYearOperatingIncome":-2551067223,"prevYearNetIncome":-2672524214,"source":"11012","updatedAt":"2026-08-26T22:22:30.923Z"}]}