{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/140520","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":"140520","name":"대창스틸","market":"KOSDAQ","sector":"1차 철강 제조업","lastPrice":1999,"marketCap":42197376757,"sharesOutstanding":21109243,"asOf":"2026-09-26T15:09:35.468Z"},"valuation":{"fiscalYear":2025,"per":14.77,"perTtm":6.47,"ttmPeriod":"25Q3~26Q2","pbr":0.28,"psr":0.11,"evEbitda":14.89,"ev":88782220524,"fcff":20086795773,"fcffYield":0.2262,"roe":0.0191,"revenueGrowth":{"y1":-0.0096,"y3":0,"y5":0.184},"operatingIncomeGrowth":{"y1":0.1313,"y3":-0.1285,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.487Z"},"price":{"high52w":2430,"low52w":1869,"fromHigh":-0.1774,"returns":[{"label":"1개월","value":0.0015},{"label":"3개월","value":0.069},{"label":"6개월","value":-0.0593},{"label":"1년","value":-0.0767},{"label":"3년","value":-0.2442},{"label":"5년","value":-0.4401}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":6.7,"payoutPct":null},{"fiscalYear":2024,"dps":150,"yieldPct":7.1,"payoutPct":null},{"fiscalYear":2023,"dps":150,"yieldPct":5.5,"payoutPct":null},{"fiscalYear":2022,"dps":150,"yieldPct":4.9,"payoutPct":null},{"fiscalYear":2021,"dps":150,"yieldPct":4.7,"payoutPct":null},{"fiscalYear":2020,"dps":100,"yieldPct":4,"payoutPct":null},{"fiscalYear":2019,"dps":100,"yieldPct":4,"payoutPct":null},{"fiscalYear":2018,"dps":100,"yieldPct":3.7,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":228396166052,"operatingIncome":2813476963,"netIncome":-19575289460,"controllingNetIncome":-11554177256,"ebitda":37567107381,"fcff":28015121929,"cfo":25304698203,"capex":711921869,"totalAssets":256470765779,"totalLiabilities":155322873563,"totalEquity":101147892216,"cash":1305659952,"totalDebt":124270797751},{"fiscalYear":2019,"statement":"연결","revenue":197636279694,"operatingIncome":4107596085,"netIncome":28133318,"controllingNetIncome":-702404566,"ebitda":35687468082,"fcff":11580195218,"cfo":9263228610,"capex":926506498,"totalAssets":232138221322,"totalLiabilities":132749417506,"totalEquity":99388803816,"cash":4626682912,"totalDebt":109909999138},{"fiscalYear":2020,"statement":"연결","revenue":171332427025,"operatingIncome":-2397840944,"netIncome":-6546040900,"controllingNetIncome":-6341022807,"ebitda":8095342468,"fcff":14594625483,"cfo":12840570714,"capex":506545000,"totalAssets":225350665288,"totalLiabilities":134821688225,"totalEquity":90528977063,"cash":8045660076,"totalDebt":106507119678},{"fiscalYear":2021,"statement":"연결","revenue":296203272275,"operatingIncome":9855834276,"netIncome":15410342294,"controllingNetIncome":14078354511,"ebitda":null,"fcff":-13055499946,"cfo":-15176974248,"capex":577753407,"totalAssets":265163299715,"totalLiabilities":157440211557,"totalEquity":107723088158,"cash":6309984645,"totalDebt":106900000000},{"fiscalYear":2022,"statement":"연결","revenue":398516324784,"operatingIncome":5069913564,"netIncome":62382358006,"controllingNetIncome":55736607648,"ebitda":11132427530,"fcff":-5337290717,"cfo":-5965262635,"capex":4766944093,"totalAssets":239910503918,"totalLiabilities":73022046073,"totalEquity":166888457845,"cash":13297322393,"totalDebt":16870000000},{"fiscalYear":2023,"statement":"연결","revenue":419753133733,"operatingIncome":5729081726,"netIncome":2110280841,"controllingNetIncome":2575496625,"ebitda":null,"fcff":-28670228886,"cfo":-21186667427,"capex":9552829354,"totalAssets":258462819217,"totalLiabilities":106677372273,"totalEquity":151785446944,"cash":5742558272,"totalDebt":8166666678},{"fiscalYear":2024,"statement":"연결","revenue":402449365609,"operatingIncome":2965845039,"netIncome":763448315,"controllingNetIncome":763448315,"ebitda":5258364658,"fcff":-3063870839,"cfo":-1607198643,"capex":3043342929,"totalAssets":262223701831,"totalLiabilities":112754873595,"totalEquity":149468828236,"cash":5925187482,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":398574191699,"operatingIncome":3355298284,"netIncome":2856401397,"controllingNetIncome":2856401397,"ebitda":5964455718,"fcff":20086795773,"cfo":18798832515,"capex":1093078950,"totalAssets":253883692901,"totalLiabilities":104590994993,"totalEquity":149292697908,"cash":11925414939,"totalDebt":58510258706}],"quarterly":[{"stockCode":"140520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":97471402831,"operatingIncome":1616502626,"netIncome":2165884812,"prevYearRevenue":86453601615,"prevYearOperatingIncome":212519787,"prevYearNetIncome":412528673,"source":"11014","updatedAt":"2026-08-26T22:31:43.659Z"},{"stockCode":"140520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":100514035937,"operatingIncome":1894909504,"netIncome":1951861662,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:43.663Z"},{"stockCode":"140520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":103022042294,"operatingIncome":-8758442,"netIncome":414592902,"prevYearRevenue":95995283840,"prevYearOperatingIncome":750947293,"prevYearNetIncome":1233757152,"source":"11013","updatedAt":"2026-08-26T22:31:43.149Z"},{"stockCode":"140520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":125312950843,"operatingIncome":3231014654,"netIncome":1987875337,"prevYearRevenue":104707794398,"prevYearOperatingIncome":-907061139,"prevYearNetIncome":-2495102229,"source":"11012","updatedAt":"2026-08-26T22:31:43.386Z"}]}