{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001800","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":"001800","name":"오리온홀딩스","market":"KOSPI","sector":"기타 금융업","lastPrice":23850,"marketCap":1434736150200,"sharesOutstanding":60156652,"asOf":"2026-09-26T15:09:35.247Z"},"valuation":{"fiscalYear":2025,"per":11.86,"perTtm":3.67,"ttmPeriod":"25Q3~26Q2","pbr":0.58,"psr":0.42,"evEbitda":1.48,"ev":1116002764303,"fcff":329692483260,"fcffYield":0.2954,"roe":0.0501,"revenueGrowth":{"y1":0.0619,"y3":0.0496,"y5":0.0827},"operatingIncomeGrowth":{"y1":-0.0366,"y3":0.0685,"y5":0.0958},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.227Z"},"price":{"high52w":28300,"low52w":18690,"fromHigh":-0.1572,"returns":[{"label":"1개월","value":-0.0573},{"label":"3개월","value":0.0347},{"label":"6개월","value":-0.0536},{"label":"1년","value":0.1778},{"label":"3년","value":0.5609},{"label":"5년","value":0.4071}]},"dividends":[{"fiscalYear":2025,"dps":1100,"yieldPct":4.9,"payoutPct":54.69},{"fiscalYear":2024,"dps":800,"yieldPct":5.1,"payoutPct":29.96},{"fiscalYear":2023,"dps":750,"yieldPct":4.9,"payoutPct":52.69},{"fiscalYear":2022,"dps":700,"yieldPct":4.4,"payoutPct":40.9},{"fiscalYear":2021,"dps":650,"yieldPct":4.7,"payoutPct":38.5},{"fiscalYear":2020,"dps":650,"yieldPct":4.7,"payoutPct":32.4},{"fiscalYear":2019,"dps":650,"yieldPct":3.8,"payoutPct":47.8},{"fiscalYear":2018,"dps":650,"yieldPct":3.7,"payoutPct":38.2}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":2382377301315,"operatingIncome":299320247808,"netIncome":177107597217,"controllingNetIncome":162318225631,"ebitda":481592724197,"fcff":359098687013,"cfo":482078532918,"capex":140397630566,"totalAssets":2998838792923,"totalLiabilities":1472662854306,"totalEquity":1526175938617,"cash":252770602276,"totalDebt":1006956641175},{"fiscalYear":2016,"statement":"연결","revenue":2386269282408,"operatingIncome":326246561218,"netIncome":249049643991,"controllingNetIncome":236666976152,"ebitda":487521470637,"fcff":119649057717,"cfo":340626404934,"capex":240622441863,"totalAssets":2908864464708,"totalLiabilities":1203969012392,"totalEquity":1704895452316,"cash":239537403190,"totalDebt":746928164561},{"fiscalYear":2017,"statement":"연결","revenue":112748277933,"operatingIncome":4900910146,"netIncome":1486406463796,"controllingNetIncome":1480312927908,"ebitda":91847874653,"fcff":-62930847621,"cfo":-8784025368,"capex":61770638384,"totalAssets":4302849629124,"totalLiabilities":1184944341401,"totalEquity":3117905287723,"cash":215153915915,"totalDebt":599744403764},{"fiscalYear":2018,"statement":"연결","revenue":1997682828008,"operatingIncome":230512590959,"netIncome":118294877940,"controllingNetIncome":56332235657,"ebitda":448221072484,"fcff":188388207620,"cfo":350515236757,"capex":171957060990,"totalAssets":4342134127722,"totalLiabilities":1165546173361,"totalEquity":3176587954361,"cash":257785259294,"totalDebt":464976224947},{"fiscalYear":2019,"statement":"연결","revenue":2103591289157,"operatingIncome":266659512732,"netIncome":156389780756,"controllingNetIncome":48378510223,"ebitda":513403779192,"fcff":142491517001,"cfo":342587759965,"capex":206832669711,"totalAssets":4366333653455,"totalLiabilities":1028708207337,"totalEquity":3337625446118,"cash":190319070246,"totalDebt":358931643996},{"fiscalYear":2020,"statement":"연결","revenue":2280487378280,"operatingIncome":308628634832,"netIncome":218531878719,"controllingNetIncome":77512476206,"ebitda":536756937723,"fcff":255736810961,"cfo":420303273309,"capex":170662977383,"totalAssets":4497550946110,"totalLiabilities":1002841041096,"totalEquity":3494709905014,"cash":386729245179,"totalDebt":328463856018},{"fiscalYear":2021,"statement":"연결","revenue":2415059149467,"operatingIncome":315697398867,"netIncome":225328340769,"controllingNetIncome":85985012798,"ebitda":540451043502,"fcff":303980986751,"cfo":446496362728,"capex":147458415146,"totalAssets":4961788340261,"totalLiabilities":1090941456912,"totalEquity":3870846883349,"cash":568772628319,"totalDebt":347713743774},{"fiscalYear":2022,"statement":"연결","revenue":2934623360638,"operatingIncome":399824809538,"netIncome":323574721674,"controllingNetIncome":102966522187,"ebitda":661383349813,"fcff":446877374470,"cfo":530055129168,"capex":91870122083,"totalAssets":5102168431194,"totalLiabilities":977214307936,"totalEquity":4124954123258,"cash":630770041350,"totalDebt":193671307050},{"fiscalYear":2023,"statement":"연결","revenue":2953806265859,"operatingIncome":405463095002,"netIncome":290412989562,"controllingNetIncome":85624031645,"ebitda":658511214340,"fcff":275035140684,"cfo":451802067767,"capex":182712097210,"totalAssets":5138300057884,"totalLiabilities":818487035311,"totalEquity":4319813022573,"cash":404731530788,"totalDebt":111914384343},{"fiscalYear":2024,"statement":"연결","revenue":3195245858433,"operatingIncome":506240029274,"netIncome":479528618409,"controllingNetIncome":160636402912,"ebitda":763488641147,"fcff":542423692594,"cfo":676298319370,"capex":138681054226,"totalAssets":5933196336149,"totalLiabilities":1054452244274,"totalEquity":4878744091875,"cash":535398625640,"totalDebt":35174925125},{"fiscalYear":2025,"statement":"연결","revenue":3393126199452,"operatingIncome":487728621983,"netIncome":337777860270,"controllingNetIncome":120991845518,"ebitda":752818904933,"fcff":329692483260,"cfo":514071834748,"capex":188426638453,"totalAssets":6183410426053,"totalLiabilities":1027474078419,"totalEquity":5155936347634,"cash":353427526408,"totalDebt":34694140511}],"quarterly":[{"stockCode":"001800","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":845588881155,"operatingIncome":122861578204,"netIncome":89772456545,"prevYearRevenue":779052698837,"prevYearOperatingIncome":122071988441,"prevYearNetIncome":83176516298,"source":"11014","updatedAt":"2026-08-26T22:20:13.752Z"},{"stockCode":"001800","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":939029874989,"operatingIncome":149199831383,"netIncome":93539215432,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:13.754Z"},{"stockCode":"001800","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1008604818670,"operatingIncome":172859822498,"netIncome":130609560467,"prevYearRevenue":812997839153,"prevYearOperatingIncome":116387279224,"prevYearNetIncome":96730734683,"source":"11013","updatedAt":"2026-08-26T22:20:13.213Z"},{"stockCode":"001800","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":960503126780,"operatingIncome":127719389280,"netIncome":77345510755,"prevYearRevenue":795509604155,"prevYearOperatingIncome":99279933172,"prevYearNetIncome":57735453610,"source":"11012","updatedAt":"2026-08-26T22:20:13.457Z"}]}