{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/117580","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":"117580","name":"대성에너지","market":"KOSPI","sector":"연료용 가스 제조 및 배관공급업","lastPrice":7010,"marketCap":192775000000,"sharesOutstanding":27500000,"asOf":"2026-09-26T15:09:35.455Z"},"valuation":{"fiscalYear":2025,"per":7.83,"perTtm":null,"ttmPeriod":null,"pbr":0.56,"psr":0.19,"evEbitda":4.62,"ev":257546033905,"fcff":31166945480,"fcffYield":0.121,"roe":0.073,"revenueGrowth":{"y1":0.0229,"y3":-0.001,"y5":0.0649},"operatingIncomeGrowth":{"y1":0.4821,"y3":2.1856,"y5":0.0292},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.012Z"},"price":{"high52w":14390,"low52w":6500,"fromHigh":-0.5129,"returns":[{"label":"1개월","value":0.0264},{"label":"3개월","value":0.0768},{"label":"6개월","value":-0.2869},{"label":"1년","value":-0.1356},{"label":"3년","value":-0.054},{"label":"5년","value":-0.1482}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":3.1,"payoutPct":27.62},{"fiscalYear":2024,"dps":250,"yieldPct":3,"payoutPct":39.39},{"fiscalYear":2023,"dps":250,"yieldPct":3.1,"payoutPct":45.52},{"fiscalYear":2022,"dps":250,"yieldPct":2.4,"payoutPct":-899.99},{"fiscalYear":2021,"dps":250,"yieldPct":2.7,"payoutPct":57.07},{"fiscalYear":2020,"dps":250,"yieldPct":4.5,"payoutPct":48.65},{"fiscalYear":2019,"dps":250,"yieldPct":4.6,"payoutPct":52.75},{"fiscalYear":2018,"dps":250,"yieldPct":4.5,"payoutPct":53.32}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":770982769769,"operatingIncome":15968768142,"netIncome":12895038882,"controllingNetIncome":null,"ebitda":47391091848,"fcff":11617803118,"cfo":50181700612,"capex":40397837199,"totalAssets":653850641813,"totalLiabilities":351860037166,"totalEquity":301990604647,"cash":6593046967,"totalDebt":80762938627},{"fiscalYear":2019,"statement":"연결","revenue":774850380588,"operatingIncome":24284418148,"netIncome":13033218360,"controllingNetIncome":null,"ebitda":45460304886,"fcff":3216542991,"cfo":47577573441,"capex":46539052105,"totalAssets":697193345995,"totalLiabilities":390716664324,"totalEquity":306476681671,"cash":9477998109,"totalDebt":83425942308},{"fiscalYear":2020,"statement":"연결","revenue":743190573303,"operatingIncome":26277003937,"netIncome":14131080850,"controllingNetIncome":null,"ebitda":49909902283,"fcff":-2277841161,"cfo":35591230713,"capex":39703286221,"totalAssets":702116962104,"totalLiabilities":387705959104,"totalEquity":314411003000,"cash":12801095947,"totalDebt":96355666475},{"fiscalYear":2021,"statement":"연결","revenue":770440986512,"operatingIncome":16047844903,"netIncome":11912931284,"controllingNetIncome":null,"ebitda":38592841901,"fcff":19407948809,"cfo":54742668605,"capex":36589925968,"totalAssets":742479534651,"totalLiabilities":425136420563,"totalEquity":317343114088,"cash":15179604184,"totalDebt":92008779094},{"fiscalYear":2022,"statement":"연결","revenue":1020936453937,"operatingIncome":938738843,"netIncome":-755414347,"controllingNetIncome":null,"ebitda":26024637251,"fcff":15009870725,"cfo":53041240730,"capex":39326774056,"totalAssets":834489958201,"totalLiabilities":520696425282,"totalEquity":313793532919,"cash":15045005302,"totalDebt":83335008471},{"fiscalYear":2023,"statement":"연결","revenue":999533749249,"operatingIncome":20391954237,"netIncome":14937263678,"controllingNetIncome":null,"ebitda":46518887577,"fcff":-5083777221,"cfo":20153286913,"capex":28122551766,"totalAssets":803198158498,"totalLiabilities":483594707410,"totalEquity":319603451088,"cash":29353770877,"totalDebt":102281994033},{"fiscalYear":2024,"statement":"연결","revenue":995129899139,"operatingIncome":20476271942,"netIncome":17261222932,"controllingNetIncome":17261222932,"ebitda":47085655408,"fcff":17031439343,"cfo":45383443468,"capex":31819859037,"totalAssets":797405774074,"totalLiabilities":468522956948,"totalEquity":328882817126,"cash":14007095510,"totalDebt":109556627425},{"fiscalYear":2025,"statement":"별도","revenue":1017938768125,"operatingIncome":30348573111,"netIncome":24619870264,"controllingNetIncome":24619870264,"ebitda":55771168924,"fcff":31166945480,"cfo":49586957635,"capex":21641818491,"totalAssets":791257168433,"totalLiabilities":445537964210,"totalEquity":345719204223,"cash":27274373520,"totalDebt":92045407425}],"quarterly":[{"stockCode":"117580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":128331760537,"operatingIncome":-4658116735,"netIncome":-3160964145,"prevYearRevenue":137275684613,"prevYearOperatingIncome":-6628398177,"prevYearNetIncome":-4152356208,"source":"11014","updatedAt":"2026-08-26T22:24:44.753Z"},{"stockCode":"117580","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":392407013731,"operatingIncome":25731403485,"netIncome":19302038060,"prevYearRevenue":423942627270,"prevYearOperatingIncome":26787962950,"prevYearNetIncome":20883888303,"source":"11013","updatedAt":"2026-08-26T22:24:44.121Z"},{"stockCode":"117580","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":161046909124,"operatingIncome":2733815671,"netIncome":3075582201,"prevYearRevenue":170779912329,"prevYearOperatingIncome":1187989053,"prevYearNetIncome":-3250754052,"source":"11012","updatedAt":"2026-08-26T22:24:44.416Z"}]}