{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/120030","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":"120030","name":"조선선재","market":"KOSPI","sector":"기타 금속 가공제품 제조업","lastPrice":83800,"marketCap":105391153800,"sharesOutstanding":1257651,"asOf":"2026-09-26T15:09:35.456Z"},"valuation":{"fiscalYear":2025,"per":11.24,"perTtm":7.78,"ttmPeriod":"25Q3~26Q2","pbr":0.64,"psr":2.04,"evEbitda":6.04,"ev":51411947592,"fcff":8461573038,"fcffYield":0.1646,"roe":0.0584,"revenueGrowth":{"y1":0.0168,"y3":-0.0823,"y5":-0.0275},"operatingIncomeGrowth":{"y1":-0.1033,"y3":-0.062,"y5":-0.0934},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.070Z"},"price":{"high52w":111700,"low52w":79500,"fromHigh":-0.2498,"returns":[{"label":"1개월","value":-0.0012},{"label":"3개월","value":-0.0153},{"label":"6개월","value":-0.1561},{"label":"1년","value":-0.195},{"label":"3년","value":-0.117},{"label":"5년","value":-0.2276}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":0.5,"payoutPct":5},{"fiscalYear":2024,"dps":500,"yieldPct":0.5,"payoutPct":2.9},{"fiscalYear":2023,"dps":500,"yieldPct":0.5,"payoutPct":3.9},{"fiscalYear":2022,"dps":1500,"yieldPct":1.4,"payoutPct":14.5},{"fiscalYear":2021,"dps":1500,"yieldPct":1.4,"payoutPct":10.8},{"fiscalYear":2020,"dps":1500,"yieldPct":1.4,"payoutPct":17.3},{"fiscalYear":2019,"dps":1500,"yieldPct":1.8,"payoutPct":12.4},{"fiscalYear":2018,"dps":1500,"yieldPct":1.9,"payoutPct":13.9}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":62709302025,"operatingIncome":13625332307,"netIncome":11756847699,"controllingNetIncome":null,"ebitda":14327518687,"fcff":8735513754,"cfo":9323725408,"capex":677864735,"totalAssets":115036197421,"totalLiabilities":12419710609,"totalEquity":102616486812,"cash":46727042719,"totalDebt":2613693404},{"fiscalYear":2019,"statement":"별도","revenue":64043540072,"operatingIncome":14118917183,"netIncome":12811453061,"controllingNetIncome":null,"ebitda":14887641734,"fcff":14445000382,"cfo":15323314006,"capex":904132440,"totalAssets":121051072476,"totalLiabilities":10573544184,"totalEquity":110477528292,"cash":70163117381,"totalDebt":45256581},{"fiscalYear":2020,"statement":"별도","revenue":59517341792,"operatingIncome":12709817876,"netIncome":9195278604,"controllingNetIncome":null,"ebitda":13529284255,"fcff":8336793953,"cfo":9131056542,"capex":799840543,"totalAssets":125961385802,"totalLiabilities":9019080172,"totalEquity":116942305630,"cash":82604961170,"totalDebt":236575039},{"fiscalYear":2021,"statement":"별도","revenue":68155874819,"operatingIncome":14137036323,"netIncome":14543457911,"controllingNetIncome":null,"ebitda":14942172438,"fcff":9551971886,"cfo":10043888293,"capex":500413060,"totalAssets":139548941139,"totalLiabilities":13139110252,"totalEquity":126409830887,"cash":72021547442,"totalDebt":760335634},{"fiscalYear":2022,"statement":"별도","revenue":66976160497,"operatingIncome":9435412968,"netIncome":10522135281,"controllingNetIncome":null,"ebitda":10190203851,"fcff":5766357156,"cfo":6076166939,"capex":320088800,"totalAssets":145133296597,"totalLiabilities":9248179273,"totalEquity":135885117324,"cash":73730843936,"totalDebt":51923483},{"fiscalYear":2023,"statement":"별도","revenue":66614293267,"operatingIncome":10580671009,"netIncome":13005386271,"controllingNetIncome":null,"ebitda":11223503500,"fcff":21091692701,"cfo":21177037982,"capex":109670000,"totalAssets":155538184310,"totalLiabilities":9294843701,"totalEquity":146243340609,"cash":44175094010,"totalDebt":196591160},{"fiscalYear":2024,"statement":"별도","revenue":50908446396,"operatingIncome":8683453948,"netIncome":16275036994,"controllingNetIncome":null,"ebitda":9234891585,"fcff":11387038449,"cfo":11436311441,"capex":77430000,"totalAssets":168292925340,"totalLiabilities":11180660826,"totalEquity":157112264514,"cash":43985206152,"totalDebt":18800303},{"fiscalYear":2025,"statement":"별도","revenue":51761856558,"operatingIncome":7786351406,"netIncome":9376424189,"controllingNetIncome":null,"ebitda":8516707344,"fcff":8461573038,"cfo":9089355241,"capex":627782203,"totalAssets":173665140883,"totalLiabilities":9773906049,"totalEquity":163891234834,"cash":54093711969,"totalDebt":114505761}],"quarterly":[{"stockCode":"120030","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":12595143202,"operatingIncome":1878306998,"netIncome":3308781187,"prevYearRevenue":13699007950,"prevYearOperatingIncome":2637014951,"prevYearNetIncome":3284103544,"source":"11014","updatedAt":"2026-08-26T22:27:10.596Z"},{"stockCode":"120030","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":12857593472,"operatingIncome":2032279827,"netIncome":3458475601,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:10.600Z"},{"stockCode":"120030","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":12342649675,"operatingIncome":1488928213,"netIncome":3935520670,"prevYearRevenue":11761382851,"prevYearOperatingIncome":1562918558,"prevYearNetIncome":2752622785,"source":"11013","updatedAt":"2026-08-26T22:27:10.073Z"},{"stockCode":"120030","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":16445491211,"operatingIncome":3955054571,"netIncome":2852055467,"prevYearRevenue":14547737033,"prevYearOperatingIncome":2312846023,"prevYearNetIncome":-143455384,"source":"11012","updatedAt":"2026-08-26T22:27:10.331Z"}]}