{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/306200","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":"306200","name":"세아제강","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":142700,"marketCap":404740010000,"sharesOutstanding":2836300,"asOf":"2026-09-26T15:09:35.529Z"},"valuation":{"fiscalYear":2025,"per":13.49,"perTtm":7.23,"ttmPeriod":"25Q3~26Q2","pbr":0.36,"psr":0.27,"evEbitda":2.64,"ev":231302635771,"fcff":-147521041964,"fcffYield":-0.6378,"roe":0.0268,"revenueGrowth":{"y1":-0.1794,"y3":-0.0625,"y5":0.0523},"operatingIncomeGrowth":{"y1":-0.7555,"y3":-0.3868,"y5":-0.0153},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.874Z"},"price":{"high52w":183000,"low52w":112700,"fromHigh":-0.2202,"returns":[{"label":"1개월","value":0.0274},{"label":"3개월","value":0.1931},{"label":"6개월","value":0.1045},{"label":"1년","value":0.1416},{"label":"3년","value":0.0318},{"label":"5년","value":0.1992}]},"dividends":[{"fiscalYear":2025,"dps":5500,"yieldPct":4.6,"payoutPct":52},{"fiscalYear":2024,"dps":7000,"yieldPct":5,"payoutPct":14.3},{"fiscalYear":2023,"dps":8000,"yieldPct":5.8,"payoutPct":null},{"fiscalYear":2022,"dps":6000,"yieldPct":4.3,"payoutPct":null},{"fiscalYear":2021,"dps":3500,"yieldPct":3.6,"payoutPct":null},{"fiscalYear":2020,"dps":2500,"yieldPct":2.8,"payoutPct":null},{"fiscalYear":2019,"dps":2000,"yieldPct":3.2,"payoutPct":null},{"fiscalYear":2018,"dps":1800,"yieldPct":3.2,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":433409063446,"operatingIncome":11201394631,"netIncome":7030155697,"controllingNetIncome":null,"ebitda":null,"fcff":13304517270,"cfo":14979000168,"capex":2992999372,"totalAssets":1054118541154,"totalLiabilities":500666740441,"totalEquity":553451800713,"cash":2912758358,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":1227180212283,"operatingIncome":45911982263,"netIncome":24851986944,"controllingNetIncome":null,"ebitda":68121973596,"fcff":62780576781,"cfo":65871438866,"capex":6605236507,"totalAssets":1028798817353,"totalLiabilities":457600803895,"totalEquity":571198013458,"cash":6463487358,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":1150466164558,"operatingIncome":53563486099,"netIncome":33059458451,"controllingNetIncome":null,"ebitda":81605195159,"fcff":48070488925,"cfo":70165935587,"capex":25940514891,"totalAssets":1052052851837,"totalLiabilities":456800611315,"totalEquity":595252240522,"cash":34997725158,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":1497360775818,"operatingIncome":131945673869,"netIncome":91395255230,"controllingNetIncome":null,"ebitda":167820183439,"fcff":7491149321,"cfo":22030620316,"capex":17923944765,"totalAssets":1228191226404,"totalLiabilities":548598491730,"totalEquity":679592734674,"cash":108278300664,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":1801835090460,"operatingIncome":215165657893,"netIncome":159294293117,"controllingNetIncome":null,"ebitda":232903948194,"fcff":174152748600,"cfo":216043376288,"capex":46470514787,"totalAssets":1465129428987,"totalLiabilities":636127562772,"totalEquity":829001866215,"cash":270572391697,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":1860904969919,"operatingIncome":231910194040,"netIncome":188833969221,"controllingNetIncome":null,"ebitda":273858586637,"fcff":68547105909,"cfo":111167057097,"capex":49877142183,"totalAssets":1535913844662,"totalLiabilities":538663132693,"totalEquity":997250711969,"cash":218329884592,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":1809432963576,"operatingIncome":202908673849,"netIncome":137062259161,"controllingNetIncome":137062259161,"ebitda":null,"fcff":213267038060,"cfo":299888530657,"capex":90903585018,"totalAssets":1823848054024,"totalLiabilities":711291494979,"totalEquity":1112556559045,"cash":362666205765,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":1484796736010,"operatingIncome":49601484490,"netIncome":29999162195,"controllingNetIncome":29999162195,"ebitda":87517497655,"fcff":-147521041964,"cfo":-108307635174,"capex":45758962332,"totalAssets":1828293597693,"totalLiabilities":706238327191,"totalEquity":1122055270502,"cash":173437374229,"totalDebt":null}],"quarterly":[{"stockCode":"306200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":331742474498,"operatingIncome":-5186417819,"netIncome":-8964586577,"prevYearRevenue":367669865267,"prevYearOperatingIncome":11143662339,"prevYearNetIncome":6321692339,"source":"11014","updatedAt":"2026-08-26T22:22:19.255Z"},{"stockCode":"306200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":359313620111,"operatingIncome":8278946215,"netIncome":11457825524,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:19.257Z"},{"stockCode":"306200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":448577896123,"operatingIncome":24108279088,"netIncome":20991503970,"prevYearRevenue":378861239888,"prevYearOperatingIncome":25581035965,"prevYearNetIncome":18831576298,"source":"11013","updatedAt":"2026-08-26T22:22:18.762Z"},{"stockCode":"306200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":495160536290,"operatingIncome":34934804583,"netIncome":32517667270,"prevYearRevenue":414879401513,"prevYearOperatingIncome":20927920129,"prevYearNetIncome":8674346950,"source":"11012","updatedAt":"2026-08-26T22:22:19.017Z"}]}