{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/007110","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":"007110","name":"일신석재","market":"KOSPI","sector":"건축자재, 철물 및 난방장치 도매업","lastPrice":603,"marketCap":46706335830,"sharesOutstanding":77456610,"asOf":"2026-09-26T15:09:35.288Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.8,"psr":0.86,"evEbitda":25,"ev":46746472422,"fcff":2965584713,"fcffYield":0.0634,"roe":-0.0117,"revenueGrowth":{"y1":-0.3077,"y3":-0.2657,"y5":-0.0149},"operatingIncomeGrowth":{"y1":-0.821,"y3":-0.4411,"y5":-0.1614},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.429Z"},"price":{"high52w":2250,"low52w":541,"fromHigh":-0.732,"returns":[{"label":"1개월","value":0.0186},{"label":"3개월","value":-0.3666},{"label":"6개월","value":-0.6028},{"label":"1년","value":-0.6983},{"label":"3년","value":-0.4219},{"label":"5년","value":-0.799}]},"dividends":[{"fiscalYear":2019,"dps":0,"yieldPct":null,"payoutPct":0},{"fiscalYear":2018,"dps":0,"yieldPct":null,"payoutPct":0},{"fiscalYear":2017,"dps":0,"yieldPct":null,"payoutPct":0}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":54141723680,"operatingIncome":1445900822,"netIncome":413276655,"controllingNetIncome":null,"ebitda":3916538240,"fcff":-149417815,"cfo":530501867,"capex":1047218427,"totalAssets":80179666813,"totalLiabilities":29134719927,"totalEquity":51044946886,"cash":5301642255,"totalDebt":11729620000},{"fiscalYear":2019,"statement":"별도","revenue":66657756123,"operatingIncome":1753512928,"netIncome":909319769,"controllingNetIncome":null,"ebitda":null,"fcff":320671232,"cfo":211535949,"capex":367228253,"totalAssets":87279198703,"totalLiabilities":35343263724,"totalEquity":51935934979,"cash":7982256144,"totalDebt":14729620000},{"fiscalYear":2020,"statement":"별도","revenue":58742051912,"operatingIncome":1641325226,"netIncome":634642148,"controllingNetIncome":null,"ebitda":2420941337,"fcff":9492254358,"cfo":10700817909,"capex":1527454175,"totalAssets":94043686094,"totalLiabilities":41825961360,"totalEquity":52217724734,"cash":12839986902,"totalDebt":3229620000},{"fiscalYear":2021,"statement":"별도","revenue":74742972573,"operatingIncome":826387310,"netIncome":-61496553,"controllingNetIncome":null,"ebitda":10065255252,"fcff":-4275507380,"cfo":-3508573570,"capex":1091205859,"totalAssets":91890079585,"totalLiabilities":39637444370,"totalEquity":52252635215,"cash":9925503615,"totalDebt":3221720000},{"fiscalYear":2022,"statement":"별도","revenue":137670990748,"operatingIncome":3899804285,"netIncome":2347583898,"controllingNetIncome":null,"ebitda":5024213409,"fcff":-5247340765,"cfo":-2890943519,"capex":2668916363,"totalAssets":116167864087,"totalLiabilities":60940446850,"totalEquity":55227417237,"cash":9827299025,"totalDebt":17500000000},{"fiscalYear":2023,"statement":"별도","revenue":101237416801,"operatingIncome":4606467382,"netIncome":1662404066,"controllingNetIncome":null,"ebitda":5946850360,"fcff":7574286614,"cfo":8655249232,"capex":1503650781,"totalAssets":98302187963,"totalLiabilities":41333553545,"totalEquity":56968634418,"cash":13253007647,"totalDebt":14500000000},{"fiscalYear":2024,"statement":"별도","revenue":78727286743,"operatingIncome":3802576947,"netIncome":1419223067,"controllingNetIncome":null,"ebitda":5459340692,"fcff":698559056,"cfo":2016069095,"capex":1804873697,"totalAssets":97397658185,"totalLiabilities":38374441329,"totalEquity":59023216856,"cash":13163759552,"totalDebt":14500000000},{"fiscalYear":2025,"statement":"별도","revenue":54503324545,"operatingIncome":680665874,"netIncome":-685968434,"controllingNetIncome":null,"ebitda":1869687302,"fcff":2965584713,"cfo":3140941593,"capex":694624240,"totalAssets":91889224750,"totalLiabilities":33228946010,"totalEquity":58660278740,"cash":14097800424,"totalDebt":14137937016}],"quarterly":[{"stockCode":"007110","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":10637175879,"operatingIncome":-876110989,"netIncome":-1136039700,"prevYearRevenue":18524215063,"prevYearOperatingIncome":-151174442,"prevYearNetIncome":-1214444693,"source":"11014","updatedAt":"2026-08-26T22:31:22.954Z"},{"stockCode":"007110","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":13214172275,"operatingIncome":604543643,"netIncome":321927649,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:22.957Z"},{"stockCode":"007110","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":12399898366,"operatingIncome":101358358,"netIncome":32297238,"prevYearRevenue":15284036808,"prevYearOperatingIncome":179726600,"prevYearNetIncome":-413747274,"source":"11013","updatedAt":"2026-08-26T22:31:22.449Z"},{"stockCode":"007110","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":14274286971,"operatingIncome":380401394,"netIncome":98624090,"prevYearRevenue":15367939583,"prevYearOperatingIncome":772506620,"prevYearNetIncome":541890891,"source":"11012","updatedAt":"2026-08-26T22:31:22.703Z"}]}