{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005820","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":"005820","name":"원림","market":"KOSPI","sector":"직물직조 및 직물제품 제조업","lastPrice":14500,"marketCap":33320565000,"sharesOutstanding":2297970,"asOf":"2026-09-26T15:09:35.281Z"},"valuation":{"fiscalYear":2025,"per":8.94,"perTtm":5.11,"ttmPeriod":"25Q3~26Q2","pbr":0.26,"psr":0.37,"evEbitda":2.1,"ev":13435080040,"fcff":3922894546,"fcffYield":0.292,"roe":0.0298,"revenueGrowth":{"y1":0.0885,"y3":0.0306,"y5":0.0558},"operatingIncomeGrowth":{"y1":1.5529,"y3":0.0917,"y5":-0.0399},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.288Z"},"price":{"high52w":17530,"low52w":12760,"fromHigh":-0.1728,"returns":[{"label":"1개월","value":-0.0203},{"label":"3개월","value":0.1364},{"label":"6개월","value":-0.0633},{"label":"1년","value":0.0211},{"label":"3년","value":-0.3095},{"label":"5년","value":-0.3318}]},"dividends":[{"fiscalYear":2025,"dps":460,"yieldPct":3.1,"payoutPct":25.4},{"fiscalYear":2024,"dps":400,"yieldPct":3.1,"payoutPct":20.4},{"fiscalYear":2023,"dps":500,"yieldPct":2.7,"payoutPct":14},{"fiscalYear":2022,"dps":350,"yieldPct":1.7,"payoutPct":10},{"fiscalYear":2021,"dps":250,"yieldPct":1.3,"payoutPct":36.4},{"fiscalYear":2020,"dps":500,"yieldPct":2.5,"payoutPct":6.1},{"fiscalYear":2019,"dps":250,"yieldPct":1.4,"payoutPct":16.5},{"fiscalYear":2017,"dps":250,"yieldPct":1.1,"payoutPct":13.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":78944698037,"operatingIncome":1976515755,"netIncome":460317784,"controllingNetIncome":-891213358,"ebitda":3517894489,"fcff":-3843584118,"cfo":-2438138323,"capex":1841983488,"totalAssets":150036325662,"totalLiabilities":37447143145,"totalEquity":112589182517,"cash":3750650971,"totalDebt":1500000000},{"fiscalYear":2019,"statement":"연결","revenue":79052711178,"operatingIncome":4181832494,"netIncome":4348588885,"controllingNetIncome":2966059003,"ebitda":6275380639,"fcff":4576956142,"cfo":4660967568,"capex":814605973,"totalAssets":163100686590,"totalLiabilities":46766811509,"totalEquity":116333875081,"cash":10819034702,"totalDebt":8841832158},{"fiscalYear":2020,"statement":"연결","revenue":68366893076,"operatingIncome":5424322792,"netIncome":18304753591,"controllingNetIncome":15996357510,"ebitda":7690919382,"fcff":9578715747,"cfo":12570224114,"capex":3751616148,"totalAssets":177323381954,"totalLiabilities":43929962444,"totalEquity":133393419510,"cash":9187600771,"totalDebt":21631009530},{"fiscalYear":2021,"statement":"연결","revenue":79683129520,"operatingIncome":3192709036,"netIncome":2724277117,"controllingNetIncome":1409392707,"ebitda":5586874626,"fcff":-2440744536,"cfo":-2213328373,"capex":870914328,"totalAssets":170283437144,"totalLiabilities":34844419311,"totalEquity":135439017833,"cash":10099450358,"totalDebt":360232919},{"fiscalYear":2022,"statement":"연결","revenue":81927170601,"operatingIncome":3400937500,"netIncome":9219220479,"controllingNetIncome":7199354365,"ebitda":5622532237,"fcff":8441131829,"cfo":8857365437,"capex":692686516,"totalAssets":169931826485,"totalLiabilities":26002568470,"totalEquity":143929258015,"cash":8273953150,"totalDebt":10379861726},{"fiscalYear":2023,"statement":"연결","revenue":84421858608,"operatingIncome":5066403417,"netIncome":10089058402,"controllingNetIncome":7357156549,"ebitda":7140132694,"fcff":8539226815,"cfo":8483222961,"capex":308719200,"totalAssets":174969478824,"totalLiabilities":23052297051,"totalEquity":151917181773,"cash":13431033629,"totalDebt":2492731707},{"fiscalYear":2024,"statement":"연결","revenue":82386592601,"operatingIncome":1733512084,"netIncome":4837878605,"controllingNetIncome":4032419969,"ebitda":3838128929,"fcff":9207659988,"cfo":10289548230,"capex":1284859665,"totalAssets":185004142765,"totalLiabilities":29940749375,"totalEquity":155063393390,"cash":11150786504,"totalDebt":428540627},{"fiscalYear":2025,"statement":"연결","revenue":89681887437,"operatingIncome":4425553264,"netIncome":5180840080,"controllingNetIncome":3726673076,"ebitda":6392303301,"fcff":3922894546,"cfo":4843332880,"capex":1155291917,"totalAssets":189908053714,"totalLiabilities":30763199695,"totalEquity":159144854019,"cash":22402983868,"totalDebt":2517498908}],"quarterly":[{"stockCode":"005820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":20972421070,"operatingIncome":1425180396,"netIncome":1767732129,"prevYearRevenue":18777988713,"prevYearOperatingIncome":180113719,"prevYearNetIncome":-124841398,"source":"11014","updatedAt":"2026-08-26T22:32:37.141Z"},{"stockCode":"005820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":27499142507,"operatingIncome":1407422892,"netIncome":1679681798,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:37.143Z"},{"stockCode":"005820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":20742490625,"operatingIncome":1224030650,"netIncome":1219758632,"prevYearRevenue":20949701142,"prevYearOperatingIncome":1557802100,"prevYearNetIncome":1340055975,"source":"11013","updatedAt":"2026-08-26T22:32:36.656Z"},{"stockCode":"005820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":22256476931,"operatingIncome":788799405,"netIncome":1859674142,"prevYearRevenue":20260622718,"prevYearOperatingIncome":35147876,"prevYearNetIncome":393370178,"source":"11012","updatedAt":"2026-08-26T22:32:36.901Z"}]}