{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/128820","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":"128820","name":"대성산업","market":"KOSPI","sector":"연료 소매업","lastPrice":4055,"marketCap":183429863290,"sharesOutstanding":45235478,"asOf":"2026-09-26T15:09:35.462Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.29,"psr":0.12,"evEbitda":null,"ev":55024912447,"fcff":41882725878,"fcffYield":0.7612,"roe":-0.0993,"revenueGrowth":{"y1":0.0604,"y3":-0.0577,"y5":0.1313},"operatingIncomeGrowth":{"y1":-0.5027,"y3":-0.3924,"y5":0.2246},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.269Z"},"price":{"high52w":11810,"low52w":3700,"fromHigh":-0.6566,"returns":[{"label":"1개월","value":-0.0193},{"label":"3개월","value":-0.0402},{"label":"6개월","value":-0.424},{"label":"1년","value":-0.0646},{"label":"3년","value":0.1034},{"label":"5년","value":-0.1427}]},"dividends":[{"fiscalYear":2025,"dps":120,"yieldPct":1.4,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":945461187147,"operatingIncome":6104206173,"netIncome":-6828312840,"controllingNetIncome":-8959894765,"ebitda":null,"fcff":-45186042479,"cfo":-50877982072,"capex":7143726955,"totalAssets":1092773443347,"totalLiabilities":641403854791,"totalEquity":451369588556,"cash":50778781971,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":869910393675,"operatingIncome":-9673570258,"netIncome":-63092818238,"controllingNetIncome":-62859399165,"ebitda":14386190120,"fcff":-25020087100,"cfo":-23485422892,"capex":14986821847,"totalAssets":1032388422641,"totalLiabilities":645078322775,"totalEquity":387310099866,"cash":51440592833,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":845036865377,"operatingIncome":3933136480,"netIncome":48170762989,"controllingNetIncome":48474133309,"ebitda":null,"fcff":10489991118,"cfo":26219372161,"capex":31126263764,"totalAssets":1101676163724,"totalLiabilities":615662691860,"totalEquity":486013471864,"cash":63152979838,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":1129133659980,"operatingIncome":19343532632,"netIncome":-38735161326,"controllingNetIncome":-60948783298,"ebitda":null,"fcff":-36720595948,"cfo":-22278857829,"capex":25405022528,"totalAssets":1652414612585,"totalLiabilities":1191520576364,"totalEquity":460894036221,"cash":83293432737,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":1871305784976,"operatingIncome":48301486163,"netIncome":-9644371057,"controllingNetIncome":-11884316706,"ebitda":67318880393,"fcff":46625043438,"cfo":41904058840,"capex":20971359947,"totalAssets":1824588314611,"totalLiabilities":1197506140662,"totalEquity":627082173949,"cash":126044400369,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":1608088520653,"operatingIncome":29449898866,"netIncome":-4010450468,"controllingNetIncome":-6326576590,"ebitda":87346497938,"fcff":76292515347,"cfo":66904574554,"capex":18002306561,"totalAssets":1733306521982,"totalLiabilities":1119752088608,"totalEquity":613554433374,"cash":121897191866,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":1476772033939,"operatingIncome":21781127161,"netIncome":8412371624,"controllingNetIncome":6457959973,"ebitda":80808286578,"fcff":57049082939,"cfo":51097143746,"capex":19742460684,"totalAssets":1686365340319,"totalLiabilities":1066139472621,"totalEquity":620225867698,"cash":117030577692,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":1565923441453,"operatingIncome":10832731125,"netIncome":-61745964943,"controllingNetIncome":-60895870844,"ebitda":null,"fcff":41882725878,"cfo":37776048665,"capex":19796820943,"totalAssets":1739208496541,"totalLiabilities":1092774532808,"totalEquity":646433963733,"cash":128404950843,"totalDebt":null}],"quarterly":[{"stockCode":"128820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":350299712893,"operatingIncome":3606634584,"netIncome":-8717633030,"prevYearRevenue":358334227094,"prevYearOperatingIncome":6428896529,"prevYearNetIncome":-1642082264,"source":"11014","updatedAt":"2026-08-26T22:24:47.424Z"},{"stockCode":"128820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":426841752189,"operatingIncome":-6483928027,"netIncome":-49399308107,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:47.427Z"},{"stockCode":"128820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":412554373222,"operatingIncome":21827814515,"netIncome":12708851025,"prevYearRevenue":416471808948,"prevYearOperatingIncome":14220195086,"prevYearNetIncome":11857067522,"source":"11013","updatedAt":"2026-08-26T22:24:46.872Z"},{"stockCode":"128820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":365855736192,"operatingIncome":3012632129,"netIncome":-2584066425,"prevYearRevenue":372310167423,"prevYearOperatingIncome":-763616769,"prevYearNetIncome":-15486091328,"source":"11012","updatedAt":"2026-08-26T22:24:47.134Z"}]}