{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/007860","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":"007860","name":"서연","market":"KOSPI","sector":"기타 금융업","lastPrice":7310,"marketCap":171637659640,"sharesOutstanding":23479844,"asOf":"2026-09-26T15:09:35.292Z"},"valuation":{"fiscalYear":2025,"per":3.07,"perTtm":1.03,"ttmPeriod":"25Q3~26Q2","pbr":0.2,"psr":0.03,"evEbitda":1.38,"ev":684419660021,"fcff":-71492370575,"fcffYield":-0.1045,"roe":0.0659,"revenueGrowth":{"y1":0.0928,"y3":0.1477,"y5":0.1705},"operatingIncomeGrowth":{"y1":-0.175,"y3":0.0191,"y5":0.3035},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.329Z"},"price":{"high52w":11400,"low52w":6840,"fromHigh":-0.3588,"returns":[{"label":"1개월","value":-0.0688},{"label":"3개월","value":-0.0469},{"label":"6개월","value":-0.2417},{"label":"1년","value":-0.1787},{"label":"3년","value":0.0041},{"label":"5년","value":-0.4289}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":2.5,"payoutPct":9.7},{"fiscalYear":2024,"dps":200,"yieldPct":2.9,"payoutPct":3.2},{"fiscalYear":2023,"dps":150,"yieldPct":1.8,"payoutPct":2.9},{"fiscalYear":2022,"dps":100,"yieldPct":1.4,"payoutPct":3.3},{"fiscalYear":2021,"dps":100,"yieldPct":0.8,"payoutPct":9.2},{"fiscalYear":2020,"dps":50,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2019,"dps":50,"yieldPct":1.7,"payoutPct":-1.8},{"fiscalYear":2018,"dps":50,"yieldPct":1.4,"payoutPct":-6.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":2852528433021,"operatingIncome":7028656903,"netIncome":-43187388264,"controllingNetIncome":-17783119404,"ebitda":187782637269,"fcff":-181926953555,"cfo":53586510963,"capex":264565584905,"totalAssets":2696306676216,"totalLiabilities":1746036488433,"totalEquity":950270187783,"cash":167128554448,"totalDebt":936808711164},{"fiscalYear":2019,"statement":"연결","revenue":2202639857985,"operatingIncome":33214660913,"netIncome":-95326225697,"controllingNetIncome":-59974989676,"ebitda":461254851225,"fcff":-114510923593,"cfo":223864085108,"capex":365449393866,"totalAssets":2215361999525,"totalLiabilities":1410355863136,"totalEquity":805006136389,"cash":145085626792,"totalDebt":716340338509},{"fiscalYear":2020,"statement":"연결","revenue":2237268522679,"operatingIncome":53029216860,"netIncome":-25537869179,"controllingNetIncome":-5360874358,"ebitda":196953347998,"fcff":31283030873,"cfo":152960311717,"capex":139268295572,"totalAssets":2151012180055,"totalLiabilities":1324421696927,"totalEquity":826590483128,"cash":192405859347,"totalDebt":683025337185},{"fiscalYear":2021,"statement":"연결","revenue":2479315038515,"operatingIncome":83677156512,"netIncome":44274576012,"controllingNetIncome":23676202163,"ebitda":160607238048,"fcff":84622857671,"cfo":194780104964,"capex":122709682618,"totalAssets":2137879391257,"totalLiabilities":1231606779265,"totalEquity":906272611992,"cash":158433404704,"totalDebt":582579424325},{"fiscalYear":2022,"statement":"연결","revenue":3251548681865,"operatingIncome":188572721382,"netIncome":99142112917,"controllingNetIncome":65852249248,"ebitda":310421740427,"fcff":178387421562,"cfo":252310446317,"capex":88132417613,"totalAssets":2323543346933,"totalLiabilities":1319636711049,"totalEquity":1003906635884,"cash":253014484852,"totalDebt":516023444929},{"fiscalYear":2023,"statement":"연결","revenue":4020724761964,"operatingIncome":256859542763,"netIncome":211407356490,"controllingNetIncome":112310874807,"ebitda":null,"fcff":7061784800,"cfo":261408193374,"capex":282027450793,"totalAssets":2771870652879,"totalLiabilities":1556642713410,"totalEquity":1215227939469,"cash":225818843557,"totalDebt":219898532372},{"fiscalYear":2024,"statement":"연결","revenue":4498780011654,"operatingIncome":241938199007,"netIncome":225729869603,"controllingNetIncome":133986057545,"ebitda":265517670825,"fcff":-72548694183,"cfo":322987668450,"capex":419477286830,"totalAssets":3424466755541,"totalLiabilities":1896835374301,"totalEquity":1527631381240,"cash":292033691640,"totalDebt":710703690886},{"fiscalYear":2025,"statement":"연결","revenue":4916072967528,"operatingIncome":199589955218,"netIncome":93797410299,"controllingNetIncome":55886408097,"ebitda":496170415919,"fcff":-71492370575,"cfo":238360731326,"capex":330875696096,"totalAssets":3719605160023,"totalLiabilities":2089725341753,"totalEquity":1629879818270,"cash":275663742943,"totalDebt":788445743324}],"quarterly":[{"stockCode":"007860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1180576283547,"operatingIncome":68149449883,"netIncome":70309211778,"prevYearRevenue":1117781332029,"prevYearOperatingIncome":80554673429,"prevYearNetIncome":41627605237,"source":"11014","updatedAt":"2026-08-26T22:24:47.919Z"},{"stockCode":"007860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1232330637145,"operatingIncome":15198735708,"netIncome":-3578650825,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:47.922Z"},{"stockCode":"007860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1283882491880,"operatingIncome":52473761602,"netIncome":53157840072,"prevYearRevenue":1166473876699,"prevYearOperatingIncome":53623426434,"prevYearNetIncome":25241289893,"source":"11013","updatedAt":"2026-08-26T22:24:47.407Z"},{"stockCode":"007860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1356856518232,"operatingIncome":66974388818,"netIncome":46812070113,"prevYearRevenue":1336692170137,"prevYearOperatingIncome":62618343193,"prevYearNetIncome":1825559453,"source":"11012","updatedAt":"2026-08-26T22:24:47.675Z"}]}