{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010040","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":"010040","name":"한국내화","market":"KOSPI","sector":"내화, 비내화 요업제품 제조업","lastPrice":1569,"marketCap":64434220278,"sharesOutstanding":41067062,"asOf":"2026-09-26T15:09:35.301Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":8.28,"ttmPeriod":"25Q3~26Q2","pbr":0.37,"psr":0.16,"evEbitda":3.69,"ev":54802682178,"fcff":6866615477,"fcffYield":0.1253,"roe":-0.1226,"revenueGrowth":{"y1":-0.0232,"y3":0.0424,"y5":0.1481},"operatingIncomeGrowth":{"y1":-0.6767,"y3":-0.3586,"y5":-0.1173},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.192Z"},"price":{"high52w":2240,"low52w":1362,"fromHigh":-0.2996,"returns":[{"label":"1개월","value":-0.0224},{"label":"3개월","value":0.0123},{"label":"6개월","value":-0.1807},{"label":"1년","value":-0.298},{"label":"3년","value":-0.4796},{"label":"5년","value":-0.6517}]},"dividends":[{"fiscalYear":2024,"dps":100,"yieldPct":20,"payoutPct":64.4},{"fiscalYear":2023,"dps":45,"yieldPct":9,"payoutPct":-10.8},{"fiscalYear":2022,"dps":45,"yieldPct":9,"payoutPct":197.2},{"fiscalYear":2021,"dps":35,"yieldPct":7,"payoutPct":21.8},{"fiscalYear":2020,"dps":35,"yieldPct":7,"payoutPct":53},{"fiscalYear":2019,"dps":35,"yieldPct":7,"payoutPct":18.2},{"fiscalYear":2018,"dps":35,"yieldPct":7,"payoutPct":10.4},{"fiscalYear":2017,"dps":25,"yieldPct":5,"payoutPct":4.6}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":239657973648,"operatingIncome":11469245243,"netIncome":7150593968,"controllingNetIncome":null,"ebitda":20103463038,"fcff":16876514738,"cfo":22322305643,"capex":6695011658,"totalAssets":204551880099,"totalLiabilities":75121867367,"totalEquity":129430012732,"cash":577596740,"totalDebt":36680000000},{"fiscalYear":2019,"statement":"별도","revenue":223874327470,"operatingIncome":8985231656,"netIncome":4286221933,"controllingNetIncome":null,"ebitda":14994830610,"fcff":244309540,"cfo":6191950812,"capex":6851900598,"totalAssets":209255063529,"totalLiabilities":68784713068,"totalEquity":140470350461,"cash":1298544209,"totalDebt":31416554325},{"fiscalYear":2020,"statement":"연결","revenue":203694763872,"operatingIncome":5181220846,"netIncome":1475766202,"controllingNetIncome":1475766202,"ebitda":16331850784,"fcff":68669036,"cfo":2732674847,"capex":3150932600,"totalAssets":202829020034,"totalLiabilities":58645134405,"totalEquity":144183885629,"cash":1613875000,"totalDebt":31197705423},{"fiscalYear":2021,"statement":"연결","revenue":271738137334,"operatingIncome":8589133409,"netIncome":5684425508,"controllingNetIncome":5684425508,"ebitda":null,"fcff":11895338766,"cfo":16163350029,"capex":4826488336,"totalAssets":357947858446,"totalLiabilities":104085579685,"totalEquity":253862278761,"cash":12658669993,"totalDebt":32393542158},{"fiscalYear":2022,"statement":"연결","revenue":358774066756,"operatingIncome":10520196988,"netIncome":809211754,"controllingNetIncome":809211754,"ebitda":19959172558,"fcff":-5052932060,"cfo":6506970870,"capex":12354596999,"totalAssets":325998841087,"totalLiabilities":105655719304,"totalEquity":220343121783,"cash":14295311473,"totalDebt":35733269593},{"fiscalYear":2023,"statement":"연결","revenue":411810116407,"operatingIncome":-7538507015,"netIncome":-14730463885,"controllingNetIncome":-14730463885,"ebitda":-2446467617,"fcff":-8107254157,"cfo":10240134445,"capex":19785622726,"totalAssets":333192248433,"totalLiabilities":127475850405,"totalEquity":205716398028,"cash":5991396452,"totalDebt":28195363680},{"fiscalYear":2024,"statement":"연결","revenue":416008387892,"operatingIncome":8586286130,"netIncome":5505120876,"controllingNetIncome":5505120876,"ebitda":15696555458,"fcff":14430183898,"cfo":18404301871,"capex":6129185459,"totalAssets":307361942953,"totalLiabilities":125787539987,"totalEquity":181574402966,"cash":12698454283,"totalDebt":1742172885},{"fiscalYear":2025,"statement":"연결","revenue":406341175254,"operatingIncome":2776126317,"netIncome":-21794108992,"controllingNetIncome":-21794108992,"ebitda":14853589229,"fcff":6866615477,"cfo":7718508250,"capex":2324073151,"totalAssets":275160718628,"totalLiabilities":101077575174,"totalEquity":174083143454,"cash":21776839236,"totalDebt":12145301136}],"quarterly":[{"stockCode":"010040","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":103264510399,"operatingIncome":4408050645,"netIncome":9367771814,"prevYearRevenue":101369661147,"prevYearOperatingIncome":1790057351,"prevYearNetIncome":643663914,"source":"11014","updatedAt":"2026-08-26T22:29:39.405Z"},{"stockCode":"010040","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":92424346311,"operatingIncome":2835306801,"netIncome":-3047955572,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:39.408Z"},{"stockCode":"010040","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":88422883219,"operatingIncome":-309828223,"netIncome":-557915575,"prevYearRevenue":104393329925,"prevYearOperatingIncome":-1392645921,"prevYearNetIncome":-974105575,"source":"11013","updatedAt":"2026-08-26T22:29:38.889Z"},{"stockCode":"010040","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":104105844323,"operatingIncome":1824842465,"netIncome":2023204908,"prevYearRevenue":106258988619,"prevYearOperatingIncome":-3074585208,"prevYearNetIncome":-27139819659,"source":"11012","updatedAt":"2026-08-26T22:29:39.133Z"}]}