{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003010","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":"003010","name":"혜인","market":"KOSPI","sector":"기계장비 및 관련 물품 도매업","lastPrice":9980,"marketCap":126873215060,"sharesOutstanding":12712747,"asOf":"2026-09-26T15:09:35.258Z"},"valuation":{"fiscalYear":2025,"per":8.91,"perTtm":7.05,"ttmPeriod":"25Q3~26Q2","pbr":0.99,"psr":0.52,"evEbitda":6.62,"ev":141615542288,"fcff":48768215687,"fcffYield":0.3444,"roe":0.1149,"revenueGrowth":{"y1":-0.0286,"y3":0.1073,"y5":0.0213},"operatingIncomeGrowth":{"y1":0.2398,"y3":0.8705,"y5":0.1476},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.353Z"},"price":{"high52w":12680,"low52w":3995,"fromHigh":-0.2129,"returns":[{"label":"1개월","value":-0.1952},{"label":"3개월","value":1.4461},{"label":"6개월","value":0.8312},{"label":"1년","value":0.8866},{"label":"3년","value":0.7758},{"label":"5년","value":0.6254}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":3.8,"payoutPct":13.8},{"fiscalYear":2024,"dps":180,"yieldPct":3.7,"payoutPct":26.6},{"fiscalYear":2023,"dps":170,"yieldPct":3,"payoutPct":24.6},{"fiscalYear":2022,"dps":60,"yieldPct":1,"payoutPct":-30.6},{"fiscalYear":2021,"dps":130,"yieldPct":2.3,"payoutPct":25.6},{"fiscalYear":2020,"dps":120,"yieldPct":2.4,"payoutPct":24.6},{"fiscalYear":2019,"dps":60,"yieldPct":1.4,"payoutPct":14.6},{"fiscalYear":2018,"dps":30,"yieldPct":0.6,"payoutPct":-113.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":216727129293,"operatingIncome":6170527644,"netIncome":-749056453,"controllingNetIncome":-297651840,"ebitda":10849324420,"fcff":4378813950,"cfo":3000832038,"capex":1059984875,"totalAssets":228402132858,"totalLiabilities":136741228715,"totalEquity":91660904143,"cash":5232436004,"totalDebt":88750134748},{"fiscalYear":2019,"statement":"연결","revenue":260857962366,"operatingIncome":11803676728,"netIncome":4247862776,"controllingNetIncome":4636321484,"ebitda":16059532381,"fcff":27773303627,"cfo":26473772579,"capex":1272323201,"totalAssets":218339706970,"totalLiabilities":122794997815,"totalEquity":95544709155,"cash":21316977677,"totalDebt":76007657725},{"fiscalYear":2020,"statement":"연결","revenue":217540949889,"operatingIncome":8819184380,"netIncome":4815521110,"controllingNetIncome":5252210117,"ebitda":12862170624,"fcff":20071023513,"cfo":19184940995,"capex":789888698,"totalAssets":207882894058,"totalLiabilities":109699110504,"totalEquity":98183783554,"cash":17554584207,"totalDebt":57493788718},{"fiscalYear":2021,"statement":"연결","revenue":206355705097,"operatingIncome":9063861690,"netIncome":4900986362,"controllingNetIncome":5451596568,"ebitda":12771253289,"fcff":24036413780,"cfo":23597853234,"capex":353550304,"totalAssets":194738254040,"totalLiabilities":92754854849,"totalEquity":101983399191,"cash":17892888261,"totalDebt":37380747724},{"fiscalYear":2022,"statement":"별도","revenue":178029520688,"operatingIncome":2682218552,"netIncome":-2074104566,"controllingNetIncome":-2108415209,"ebitda":5883950922,"fcff":7456958683,"cfo":6547731320,"capex":371424290,"totalAssets":240522145627,"totalLiabilities":132475114237,"totalEquity":108047031390,"cash":27126348957,"totalDebt":45239979103},{"fiscalYear":2023,"statement":"별도","revenue":276080698891,"operatingIncome":9142102686,"netIncome":7404407309,"controllingNetIncome":7404407309,"ebitda":11639736578,"fcff":100471532,"cfo":-1813070716,"capex":308980725,"totalAssets":253960586979,"totalLiabilities":139149134648,"totalEquity":114811452331,"cash":24791443087,"totalDebt":5788643037},{"fiscalYear":2024,"statement":"별도","revenue":248825923748,"operatingIncome":14157545456,"netIncome":7274399159,"controllingNetIncome":7274399159,"ebitda":16855158064,"fcff":-19893240036,"cfo":-21273866015,"capex":776269074,"totalAssets":262939817516,"totalLiabilities":142673830031,"totalEquity":120265987485,"cash":11265230386,"totalDebt":4024906191},{"fiscalYear":2025,"statement":"별도","revenue":241713123892,"operatingIncome":17552440394,"netIncome":14236946120,"controllingNetIncome":null,"ebitda":21379770952,"fcff":48768215687,"cfo":46104356936,"capex":303444971,"totalAssets":250662335905,"totalLiabilities":123033329899,"totalEquity":127629006006,"cash":31490500141,"totalDebt":46232827369}],"quarterly":[{"stockCode":"003010","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":56541178716,"operatingIncome":2068721853,"netIncome":482888186,"prevYearRevenue":46368429564,"prevYearOperatingIncome":677197937,"prevYearNetIncome":1600753163,"source":"11014","updatedAt":"2026-08-26T22:25:39.452Z"},{"stockCode":"003010","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":52597062574,"operatingIncome":10187376397,"netIncome":7456153903,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:39.454Z"},{"stockCode":"003010","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":40365454215,"operatingIncome":1301381570,"netIncome":415946812,"prevYearRevenue":66745619762,"prevYearOperatingIncome":1093634498,"prevYearNetIncome":323440765,"source":"11013","updatedAt":"2026-08-26T22:25:38.876Z"},{"stockCode":"003010","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":64151484326,"operatingIncome":7104310530,"netIncome":9648485650,"prevYearRevenue":65829262840,"prevYearOperatingIncome":4202707646,"prevYearNetIncome":5974463265,"source":"11012","updatedAt":"2026-08-26T22:25:39.149Z"}]}