{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005850","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":"005850","name":"에스엘","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":49200,"marketCap":2285267184000,"sharesOutstanding":46448520,"asOf":"2026-09-26T15:09:35.281Z"},"valuation":{"fiscalYear":2025,"per":7.35,"perTtm":5.79,"ttmPeriod":"25Q3~26Q2","pbr":0.9,"psr":0.44,"evEbitda":3.19,"ev":1815695837655,"fcff":317630580549,"fcffYield":0.1749,"roe":0.1281,"revenueGrowth":{"y1":0.0536,"y3":0.0787,"y5":0.1591},"operatingIncomeGrowth":{"y1":0.0302,"y3":0.2718,"y5":0.343},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.231Z"},"price":{"high52w":76200,"low52w":33750,"fromHigh":-0.3543,"returns":[{"label":"1개월","value":-0.0646},{"label":"3개월","value":-0.1022},{"label":"6개월","value":-0.1773},{"label":"1년","value":0.424},{"label":"3년","value":0.5092},{"label":"5년","value":0.7354}]},"dividends":[{"fiscalYear":2025,"dps":2770,"yieldPct":5.14,"payoutPct":41},{"fiscalYear":2024,"dps":1200,"yieldPct":3.8,"payoutPct":15},{"fiscalYear":2023,"dps":900,"yieldPct":2.5,"payoutPct":12.4},{"fiscalYear":2022,"dps":600,"yieldPct":2.5,"payoutPct":17.9},{"fiscalYear":2021,"dps":500,"yieldPct":1.6,"payoutPct":23.9},{"fiscalYear":2020,"dps":500,"yieldPct":3.1,"payoutPct":35.1},{"fiscalYear":2019,"dps":400,"yieldPct":2.3,"payoutPct":21.3},{"fiscalYear":2018,"dps":400,"yieldPct":2,"payoutPct":53.8}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":1395133198527,"operatingIncome":63278305879,"netIncome":68859806892,"controllingNetIncome":66616764003,"ebitda":121316752701,"fcff":25081787868,"cfo":154422373174,"capex":132790770203,"totalAssets":1548269651535,"totalLiabilities":736573716207,"totalEquity":811695935328,"cash":133344561178,"totalDebt":51386030634},{"fiscalYear":2016,"statement":"연결","revenue":1620581390629,"operatingIncome":111478488633,"netIncome":120841276227,"controllingNetIncome":118255716352,"ebitda":156667520946,"fcff":25629117167,"cfo":97219428005,"capex":77320407818,"totalAssets":1631322201687,"totalLiabilities":675924679591,"totalEquity":955397522096,"cash":120420873940,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":1489427600601,"operatingIncome":63359409073,"netIncome":100021665616,"controllingNetIncome":97201562976,"ebitda":177845732338,"fcff":81849117926,"cfo":151218718678,"capex":75432134782,"totalAssets":1600258897742,"totalLiabilities":577073769789,"totalEquity":1023185127953,"cash":108898336538,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":1598634354303,"operatingIncome":4577368039,"netIncome":25164718201,"controllingNetIncome":25146661380,"ebitda":83158174312,"fcff":-23152628117,"cfo":53035423393,"capex":83426566566,"totalAssets":1709312924255,"totalLiabilities":686496987156,"totalEquity":1022815937099,"cash":97877623645,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":2262212220833,"operatingIncome":43601604146,"netIncome":87092916251,"controllingNetIncome":85799441282,"ebitda":null,"fcff":-157196775525,"cfo":-41020562716,"capex":124202097957,"totalAssets":2273626562455,"totalLiabilities":894908500877,"totalEquity":1378718061578,"cash":124012986657,"totalDebt":5178132992},{"fiscalYear":2020,"statement":"연결","revenue":2505016886581,"operatingIncome":93164163734,"netIncome":64203074571,"controllingNetIncome":65675124927,"ebitda":218656233662,"fcff":-2492522286,"cfo":162813163148,"capex":170982093360,"totalAssets":2338956946126,"totalLiabilities":913788518464,"totalEquity":1425168427662,"cash":133112131334,"totalDebt":3985037087},{"fiscalYear":2021,"statement":"연결","revenue":3001142196348,"operatingIncome":110540923374,"netIncome":96212544698,"controllingNetIncome":96450532586,"ebitda":226745522926,"fcff":31329096247,"cfo":191550226358,"capex":163982854907,"totalAssets":2567493133526,"totalLiabilities":1049018848620,"totalEquity":1518474284906,"cash":313569653926,"totalDebt":1333703469},{"fiscalYear":2022,"statement":"연결","revenue":4174537934857,"operatingIncome":197915409993,"netIncome":165912606043,"controllingNetIncome":154729412456,"ebitda":234349862072,"fcff":18467961774,"cfo":171906728050,"capex":164576668134,"totalAssets":2931636940305,"totalLiabilities":1225627791292,"totalEquity":1706009149013,"cash":265529556093,"totalDebt":6833284426},{"fiscalYear":2023,"statement":"연결","revenue":4838846695980,"operatingIncome":386185752873,"netIncome":349266124228,"controllingNetIncome":335507812655,"ebitda":540033723496,"fcff":285413782595,"cfo":432365891249,"capex":166527900832,"totalAssets":3235734467246,"totalLiabilities":1226615063764,"totalEquity":2009119403482,"cash":313793458705,"totalDebt":8670786255},{"fiscalYear":2024,"statement":"연결","revenue":4973273970111,"operatingIncome":395164287548,"netIncome":381963573388,"controllingNetIncome":368357798821,"ebitda":558875308119,"fcff":251968733018,"cfo":481955175326,"capex":244016854097,"totalAssets":3698864220516,"totalLiabilities":1301616145058,"totalEquity":2397248075458,"cash":348293960993,"totalDebt":8303265698},{"fiscalYear":2025,"statement":"연결","revenue":5239939345004,"operatingIncome":407099444958,"netIncome":320790309572,"controllingNetIncome":310834472376,"ebitda":570005065235,"fcff":317630580549,"cfo":508540930109,"capex":200664384067,"totalAssets":3997077723045,"totalLiabilities":1345415829697,"totalEquity":2651661893348,"cash":477732627030,"totalDebt":8161280685}],"quarterly":[{"stockCode":"005850","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1302607983892,"operatingIncome":68355360325,"netIncome":70014049876,"prevYearRevenue":1191738765169,"prevYearOperatingIncome":67722933898,"prevYearNetIncome":57709192944,"source":"11014","updatedAt":"2026-08-26T22:19:49.603Z"},{"stockCode":"005850","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1408901607627,"operatingIncome":113540583274,"netIncome":76573798875,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:49.605Z"},{"stockCode":"005850","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1388037113967,"operatingIncome":143817491125,"netIncome":135846726269,"prevYearRevenue":1233719936813,"prevYearOperatingIncome":119305554004,"prevYearNetIncome":104013844769,"source":"11013","updatedAt":"2026-08-26T22:19:49.083Z"},{"stockCode":"005850","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1367309815934,"operatingIncome":125755180029,"netIncome":112151887897,"prevYearRevenue":1294709816672,"prevYearOperatingIncome":105897947355,"prevYearNetIncome":70188616052,"source":"11012","updatedAt":"2026-08-26T22:19:49.361Z"}]}