{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/109860","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":"109860","name":"동일금속","market":"KOSDAQ","sector":"금속 주조업","lastPrice":7370,"marketCap":67067000000,"sharesOutstanding":9100000,"asOf":"2026-09-26T15:09:35.451Z"},"valuation":{"fiscalYear":2025,"per":17.05,"perTtm":15.52,"ttmPeriod":"25Q3~26Q2","pbr":0.43,"psr":0.73,"evEbitda":11.12,"ev":71670410483,"fcff":2031495142,"fcffYield":0.0283,"roe":0.0253,"revenueGrowth":{"y1":0.0665,"y3":-0.0629,"y5":0.0937},"operatingIncomeGrowth":{"y1":1.3181,"y3":-0.5315,"y5":-0.1543},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.677Z"},"price":{"high52w":8060,"low52w":7000,"fromHigh":-0.0856,"returns":[{"label":"1개월","value":0.0014},{"label":"3개월","value":0.0236},{"label":"6개월","value":0.025},{"label":"1년","value":-0.0833},{"label":"3년","value":-0.2681},{"label":"5년","value":-0.5087}]},"dividends":[{"fiscalYear":2025,"dps":320,"yieldPct":4.04,"payoutPct":53.62},{"fiscalYear":2024,"dps":320,"yieldPct":4,"payoutPct":37.35},{"fiscalYear":2023,"dps":400,"yieldPct":4.48,"payoutPct":106.08},{"fiscalYear":2022,"dps":400,"yieldPct":2.28,"payoutPct":24.12},{"fiscalYear":2021,"dps":250,"yieldPct":1.75,"payoutPct":14.06},{"fiscalYear":2020,"dps":300,"yieldPct":2.62,"payoutPct":29.09},{"fiscalYear":2019,"dps":280,"yieldPct":2.34,"payoutPct":11.48},{"fiscalYear":2018,"dps":230,"yieldPct":2.16,"payoutPct":15.65}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":96045617710,"operatingIncome":9723502305,"netIncome":9465678541,"controllingNetIncome":9435726885,"ebitda":12184036871,"fcff":9936632825,"cfo":10030084148,"capex":257613713,"totalAssets":130903409234,"totalLiabilities":20433647007,"totalEquity":110469762227,"cash":4411864232,"totalDebt":5220388915},{"fiscalYear":2019,"statement":"연결","revenue":86599662295,"operatingIncome":12551358327,"netIncome":15692769754,"controllingNetIncome":15578584691,"ebitda":14697089920,"fcff":13076507925,"cfo":15044243225,"capex":2128708260,"totalAssets":142639452970,"totalLiabilities":17662850833,"totalEquity":124976602137,"cash":3716722895,"totalDebt":4736209710},{"fiscalYear":2020,"statement":"연결","revenue":58612069355,"operatingIncome":3311280895,"netIncome":6637854934,"controllingNetIncome":6645745597,"ebitda":5592990245,"fcff":7580876735,"cfo":7987157577,"capex":478654461,"totalAssets":141285635856,"totalLiabilities":12042695240,"totalEquity":129242940616,"cash":6503184664,"totalDebt":3495229039},{"fiscalYear":2021,"statement":"연결","revenue":69383015106,"operatingIncome":1995504694,"netIncome":15065863977,"controllingNetIncome":15116531576,"ebitda":4263662404,"fcff":-3894238337,"cfo":-114157796,"capex":3812135369,"totalAssets":162557308237,"totalLiabilities":20745025039,"totalEquity":141812283198,"cash":5761576165,"totalDebt":3438311446},{"fiscalYear":2022,"statement":"연결","revenue":111439113384,"operatingIncome":13932278391,"netIncome":14029922792,"controllingNetIncome":13920207462,"ebitda":16179187383,"fcff":13778023609,"cfo":15216840015,"capex":1514645776,"totalAssets":177179754200,"totalLiabilities":23589132617,"totalEquity":153590621583,"cash":13466347619,"totalDebt":2037198408},{"fiscalYear":2023,"statement":"연결","revenue":110445489877,"operatingIncome":12368057822,"netIncome":318836223,"controllingNetIncome":302825936,"ebitda":14190353391,"fcff":8524353859,"cfo":12224986113,"capex":3749784694,"totalAssets":161990462427,"totalLiabilities":11406005582,"totalEquity":150584456845,"cash":20665563331,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":85984630205,"operatingIncome":617915159,"netIncome":7247388664,"controllingNetIncome":7240285625,"ebitda":null,"fcff":9482684466,"cfo":12284357118,"capex":3406476491,"totalAssets":176362214776,"totalLiabilities":21444668627,"totalEquity":154917546149,"cash":8164607940,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":91706521874,"operatingIncome":1432358491,"netIncome":5048337819,"controllingNetIncome":3933582388,"ebitda":6447341587,"fcff":2031495142,"cfo":6074730272,"capex":4420305814,"totalAssets":180888658301,"totalLiabilities":24741605505,"totalEquity":156147052796,"cash":5896589517,"totalDebt":10500000000}],"quarterly":[{"stockCode":"109860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":22585956084,"operatingIncome":-225361299,"netIncome":441484621,"prevYearRevenue":20579128784,"prevYearOperatingIncome":101078584,"prevYearNetIncome":1570580414,"source":"11014","updatedAt":"2026-08-26T22:29:37.028Z"},{"stockCode":"109860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":23157116022,"operatingIncome":272095934,"netIncome":93666180,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:37.032Z"},{"stockCode":"109860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":28574296614,"operatingIncome":1546130030,"netIncome":1382233420,"prevYearRevenue":21822404202,"prevYearOperatingIncome":180994025,"prevYearNetIncome":1799771740,"source":"11013","updatedAt":"2026-08-26T22:29:36.486Z"},{"stockCode":"109860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30302254816,"operatingIncome":2361857136,"netIncome":2404305066,"prevYearRevenue":24141045566,"prevYearOperatingIncome":1204629831,"prevYearNetIncome":2713415278,"source":"11012","updatedAt":"2026-08-26T22:29:36.786Z"}]}