{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/114920","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":"114920","name":"대주이엔티","market":"KONEX","sector":"1차 철강 제조업","listingDate":"2013-07-01","lastPrice":2950,"marketCap":10235025000,"sharesOutstanding":3469500,"asOf":"2026-10-03T15:32:53.104Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":0.28,"psr":0.16,"evEbitda":8.41,"ev":39161464856,"fcff":1076951294,"fcffYield":0.0275,"roe":-0.0416,"revenueGrowth":{"y1":-0.2776,"y3":-0.1893,"y5":null},"operatingIncomeGrowth":{"y1":-0.63,"y3":-0.1725,"y5":null},"isFinancial":false,"updatedAt":"2026-10-03T15:32:55.219Z"},"price":{"high52w":3380,"low52w":2020,"fromHigh":-0.1272,"returns":[{"label":"1개월","value":0.1992},{"label":"3개월","value":0.0573},{"label":"6개월","value":0.0612},{"label":"1년","value":0.2854},{"label":"3년","value":0.8647},{"label":"5년","value":1.278}],"tradedDays3m":56},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":119012441215,"operatingIncome":5271487407,"netIncome":4368494152,"controllingNetIncome":null,"ebitda":5863086609,"fcff":-2828748098,"cfo":1517641331,"capex":5319346342,"totalAssets":72078383638,"totalLiabilities":46192543319,"totalEquity":25885840319,"cash":5331158263,"totalDebt":30200000000},{"fiscalYear":2023,"statement":"연결","revenue":107500858374,"operatingIncome":8537689353,"netIncome":8046859374,"controllingNetIncome":null,"ebitda":10101274721,"fcff":5103265314,"cfo":4588792316,"capex":722011453,"totalAssets":74463251072,"totalLiabilities":41889711096,"totalEquity":32573539976,"cash":4483189244,"totalDebt":32509860000},{"fiscalYear":2024,"statement":"연결","revenue":87773287418,"operatingIncome":8071404599,"netIncome":3215118856,"controllingNetIncome":3215018534,"ebitda":9886055843,"fcff":-2438063043,"cfo":11085906676,"capex":14845942054,"totalAssets":95085099274,"totalLiabilities":52348526649,"totalEquity":42736572625,"cash":10581573866,"totalDebt":39268280000},{"fiscalYear":2025,"statement":"연결","revenue":63409495815,"operatingIncome":2986509845,"netIncome":-1646245903,"controllingNetIncome":-1645833547,"ebitda":4658755524,"fcff":1076951294,"cfo":309983361,"capex":529504719,"totalAssets":85191623728,"totalLiabilities":48876068233,"totalEquity":36315555495,"cash":8858560144,"totalDebt":37785000000}],"quarterly":[]}