{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/241560","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":"241560","name":"두산밥캣","market":"KOSPI","sector":"특수 목적용 기계 제조업","lastPrice":58300,"marketCap":5588408589500,"sharesOutstanding":95856065,"asOf":"2026-09-26T15:09:35.504Z"},"valuation":{"fiscalYear":2025,"per":19754.08,"perTtm":16375.14,"ttmPeriod":"25Q3~26Q2","pbr":1115.1,"psr":904.01,"evEbitda":null,"ev":5588168010500,"fcff":637428206,"fcffYield":0.0001,"roe":0.0583,"revenueGrowth":{"y1":-0.014,"y3":-0.9105,"y5":-0.7297},"operatingIncomeGrowth":{"y1":-0.2449,"y3":-0.9234,"y5":-0.7384},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.921Z"},"price":{"high52w":76700,"low52w":53100,"fromHigh":-0.2399,"returns":[{"label":"1개월","value":-0.0582},{"label":"3개월","value":-0.03},{"label":"6개월","value":-0.0218},{"label":"1년","value":0.0717},{"label":"3년","value":0.1431},{"label":"5년","value":0.4377}]},"dividends":[{"fiscalYear":2025,"dps":1700,"yieldPct":2.7,"payoutPct":40.4},{"fiscalYear":2024,"dps":1600,"yieldPct":3.4,"payoutPct":28.2},{"fiscalYear":2023,"dps":1600,"yieldPct":3.2,"payoutPct":17.3},{"fiscalYear":2022,"dps":1350,"yieldPct":3.7,"payoutPct":21},{"fiscalYear":2021,"dps":1200,"yieldPct":2.9,"payoutPct":31.1},{"fiscalYear":2019,"dps":1200,"yieldPct":3.3,"payoutPct":44.2},{"fiscalYear":2018,"dps":900,"yieldPct":2.8,"payoutPct":34.1},{"fiscalYear":2017,"dps":800,"yieldPct":2.2,"payoutPct":29.3}],"annual":[{"fiscalYear":2016,"statement":"연결","revenue":3949929034000,"operatingIncome":414006056000,"netIncome":180330702000,"controllingNetIncome":103834049000,"ebitda":414768399000,"fcff":292491699259,"cfo":326934342000,"capex":91618807000,"totalAssets":6326067005000,"totalLiabilities":2974228966000,"totalEquity":3351838039000,"cash":363649589000,"totalDebt":1612138395000},{"fiscalYear":2017,"statement":"연결","revenue":3389208791000,"operatingIncome":394515709000,"netIncome":273758324000,"controllingNetIncome":273758324000,"ebitda":765598852000,"fcff":343492568814,"cfo":376608125000,"capex":86461864000,"totalAssets":6183836996000,"totalLiabilities":2756294306000,"totalEquity":3427542690000,"cash":416822314000,"totalDebt":1338511797000},{"fiscalYear":2018,"statement":"연결","revenue":3970765995000,"operatingIncome":459049975000,"netIncome":264497169000,"controllingNetIncome":264497169000,"ebitda":null,"fcff":523315058549,"cfo":616576546000,"capex":126630120000,"totalAssets":6446324313000,"totalLiabilities":2706721225000,"totalEquity":3739603088000,"cash":547270887000,"totalDebt":1099217515000},{"fiscalYear":2019,"statement":"연결","revenue":4509550099000,"operatingIncome":477014894000,"netIncome":272115865000,"controllingNetIncome":272115865000,"ebitda":null,"fcff":323395906750,"cfo":485692857000,"capex":190900496000,"totalAssets":6704236324000,"totalLiabilities":2725170048000,"totalEquity":3979066276000,"cash":212443157000,"totalDebt":830292460000},{"fiscalYear":2020,"statement":"연결","revenue":4282057647000,"operatingIncome":393864007000,"netIncome":247453634000,"controllingNetIncome":247453634000,"ebitda":631141773000,"fcff":422354492453,"cfo":565341719000,"capex":168007551000,"totalAssets":6960607794000,"totalLiabilities":2886803303000,"totalEquity":4073804491000,"cash":782203263000,"totalDebt":1102659334000},{"fiscalYear":2021,"statement":"연결","revenue":5816199969000,"operatingIncome":595338266000,"netIncome":385888628000,"controllingNetIncome":385888628000,"ebitda":null,"fcff":231736999918,"cfo":460039949000,"capex":268574716000,"totalAssets":8580899465000,"totalLiabilities":4259633657000,"totalEquity":4321265808000,"cash":951759865000,"totalDebt":1871980658000},{"fiscalYear":2022,"statement":"연결","revenue":8621911872000,"operatingIncome":1071606774000,"netIncome":644056037000,"controllingNetIncome":644056037000,"ebitda":1094417107000,"fcff":524172035741,"cfo":704002169000,"capex":237643440000,"totalAssets":9248386178000,"totalLiabilities":4223998511000,"totalEquity":5024387667000,"cash":699004946000,"totalDebt":1433408021000},{"fiscalYear":2023,"statement":"연결","revenue":7475740778,"operatingIncome":1064722975,"netIncome":705892351,"controllingNetIncome":705892351,"ebitda":1092359646,"fcff":852035827,"cfo":992643275,"capex":201600624,"totalAssets":8043860515,"totalLiabilities":3425578716,"totalEquity":4618281799,"cash":1085800576,"totalDebt":1005686199},{"fiscalYear":2024,"statement":"연결","revenue":6269305000,"operatingIncome":638867000,"netIncome":413029000,"controllingNetIncome":413029000,"ebitda":821967000,"fcff":323190833,"cfo":533144000,"capex":270094000,"totalAssets":8169804000,"totalLiabilities":3479665000,"totalEquity":4690139000,"cash":1263123000,"totalDebt":1348552000},{"fiscalYear":2025,"statement":"연결","revenue":6181806000,"operatingIncome":482437000,"netIncome":282899000,"controllingNetIncome":282899000,"ebitda":null,"fcff":637428206,"cfo":822394000,"capex":241596000,"totalAssets":8558454000,"totalLiabilities":3546871000,"totalEquity":5011583000,"cash":1389744000,"totalDebt":1149165000}],"quarterly":[{"stockCode":"241560","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1529458000,"operatingIncome":97607000,"netIncome":59705000,"prevYearRevenue":1305542000,"prevYearOperatingIncome":91880000,"prevYearNetIncome":46828000,"source":"11014","updatedAt":"2026-08-26T22:19:14.718Z"},{"stockCode":"241560","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1641331000,"operatingIncome":101742000,"netIncome":58528000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:14.719Z"},{"stockCode":"241560","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1533858000,"operatingIncome":141278000,"netIncome":89716000,"prevYearRevenue":1444356000,"prevYearOperatingIncome":137708000,"prevYearNetIncome":78042000,"source":"11013","updatedAt":"2026-08-26T22:19:14.221Z"},{"stockCode":"241560","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1630403000,"operatingIncome":194826000,"netIncome":133325000,"prevYearRevenue":1566660000,"prevYearOperatingIncome":145380000,"prevYearNetIncome":86623000,"source":"11012","updatedAt":"2026-08-26T22:19:14.478Z"}]}