{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010120","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":"010120","name":"엘에스일렉트릭","market":"KOSPI","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":212000,"marketCap":31800000000000,"sharesOutstanding":150000000,"asOf":"2026-09-26T15:09:35.301Z"},"valuation":{"fiscalYear":2025,"per":110.95,"perTtm":82.71,"ttmPeriod":"25Q3~26Q2","pbr":15.36,"psr":6.4,"evEbitda":60.9,"ev":32399501238648,"fcff":90381818605,"fcffYield":0.0028,"roe":0.1467,"revenueGrowth":{"y1":0.0909,"y3":0.1371,"y5":0.1563},"operatingIncomeGrowth":{"y1":0.0941,"y3":0.315,"y5":0.261},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.207Z"},"price":{"high52w":318500,"low52w":62424.367,"fromHigh":-0.3344,"returns":[{"label":"1개월","value":-0.0342},{"label":"3개월","value":0.0443},{"label":"6개월","value":0.1638},{"label":"1년","value":2.4148},{"label":"3년","value":8.9811},{"label":"5년","value":12.7093}]},"dividends":[{"fiscalYear":2025,"dps":3000,"yieldPct":0.5,"payoutPct":31.1},{"fiscalYear":2024,"dps":2900,"yieldPct":1.8,"payoutPct":36.1},{"fiscalYear":2023,"dps":2800,"yieldPct":3.8,"payoutPct":39.9},{"fiscalYear":2022,"dps":1100,"yieldPct":1.9,"payoutPct":35.76},{"fiscalYear":2021,"dps":1000,"yieldPct":1.8,"payoutPct":34.61},{"fiscalYear":2020,"dps":1100,"yieldPct":1.8,"payoutPct":37.87},{"fiscalYear":2019,"dps":1200,"yieldPct":2.2,"payoutPct":33.88},{"fiscalYear":2018,"dps":1200,"yieldPct":2.4,"payoutPct":26.75}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":2201675838426,"operatingIncome":154402117229,"netIncome":70553628426,"controllingNetIncome":70294636093,"ebitda":244223470526,"fcff":17009216078,"cfo":100300545523,"capex":83291329445,"totalAssets":2251673934546,"totalLiabilities":1236975243539,"totalEquity":1014698691007,"cash":286081300169,"totalDebt":740187750472},{"fiscalYear":2016,"statement":"연결","revenue":2213616050767,"operatingIncome":124423931693,"netIncome":80747592473,"controllingNetIncome":80711952314,"ebitda":213694983046,"fcff":185777728017,"cfo":242227484349,"capex":56449756332,"totalAssets":2261805558346,"totalLiabilities":1195739342815,"totalEquity":1066066215531,"cash":340136689935,"totalDebt":682430255537},{"fiscalYear":2017,"statement":"연결","revenue":2343745307086,"operatingIncome":158442276230,"netIncome":106004533376,"controllingNetIncome":105096246517,"ebitda":246300333717,"fcff":84299418382,"cfo":144598318913,"capex":60298900531,"totalAssets":2255821411030,"totalLiabilities":1107681471025,"totalEquity":1148139940005,"cash":261506500508,"totalDebt":648372203556},{"fiscalYear":2018,"statement":"연결","revenue":2484978337271,"operatingIncome":205047547825,"netIncome":132234957998,"controllingNetIncome":131555364022,"ebitda":291060844326,"fcff":137974986858,"cfo":204655398575,"capex":66680411717,"totalAssets":2405835525053,"totalLiabilities":1108364187839,"totalEquity":1297471337214,"cash":455629276025,"totalDebt":610176589994},{"fiscalYear":2019,"statement":"연결","revenue":2346848548538,"operatingIncome":168548576962,"netIncome":103042611501,"controllingNetIncome":103868975414,"ebitda":256175316430,"fcff":130749469022,"cfo":216079620947,"capex":85330151925,"totalAssets":2538144406862,"totalLiabilities":1175461604523,"totalEquity":1362682802339,"cash":534507436526,"totalDebt":606510196629},{"fiscalYear":2020,"statement":"연결","revenue":2402672528424,"operatingIncome":133713579421,"netIncome":85485546630,"controllingNetIncome":85176740861,"ebitda":212973671322,"fcff":208520454065,"cfo":288900985879,"capex":80380531814,"totalAssets":2540396071840,"totalLiabilities":1126926170718,"totalEquity":1413469901122,"cash":683234939608,"totalDebt":609504471359},{"fiscalYear":2021,"statement":"연결","revenue":2668264980253,"operatingIncome":155131916609,"netIncome":85310345509,"controllingNetIncome":84736315508,"ebitda":236444000208,"fcff":37796741082,"cfo":101544478367,"capex":63747737285,"totalAssets":2796731557614,"totalLiabilities":1323312292962,"totalEquity":1473419264652,"cash":701596943478,"totalDebt":696446942326},{"fiscalYear":2022,"statement":"연결","revenue":3377070215838,"operatingIncome":187524016869,"netIncome":91209999630,"controllingNetIncome":90303429399,"ebitda":267491574779,"fcff":-265558778143,"cfo":-145446470458,"capex":120112307685,"totalAssets":3322804977898,"totalLiabilities":1773513972232,"totalEquity":1549291005666,"cash":556085787716,"totalDebt":880857596149},{"fiscalYear":2023,"statement":"연결","revenue":4230482628448,"operatingIncome":324877723039,"netIncome":207672688149,"controllingNetIncome":205961759130,"ebitda":403532305573,"fcff":90467295964,"cfo":214646330873,"capex":124179034909,"totalAssets":3732891934230,"totalLiabilities":2008849631067,"totalEquity":1724042303163,"cash":583925062424,"totalDebt":988175236173},{"fiscalYear":2024,"statement":"연결","revenue":4551837252467,"operatingIncome":389717122317,"netIncome":242237998768,"controllingNetIncome":238715669205,"ebitda":503486324779,"fcff":78542733979,"cfo":230146922129,"capex":151604188150,"totalAssets":4485197464384,"totalLiabilities":2595105380936,"totalEquity":1890092083448,"cash":660104319206,"totalDebt":1201025003106},{"fiscalYear":2025,"statement":"연결","revenue":4965798552980,"operatingIncome":426407143017,"netIncome":284256733172,"controllingNetIncome":286623001987,"ebitda":532004547072,"fcff":90381818605,"cfo":299948385888,"capex":209566567283,"totalAssets":4956680318372,"totalLiabilities":2815381465996,"totalEquity":2141298852376,"cash":762716704001,"totalDebt":1362217942649}],"quarterly":[{"stockCode":"010120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1216294667137,"operatingIncome":100791400061,"netIncome":65892393659,"prevYearRevenue":1021214859518,"prevYearOperatingIncome":66452076402,"prevYearNetIncome":35122991994,"source":"11014","updatedAt":"2026-08-26T22:18:46.203Z"},{"stockCode":"010120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1524377400892,"operatingIncome":129708390333,"netIncome":83756139747,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:46.205Z"},{"stockCode":"010120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1376552257987,"operatingIncome":126567079934,"netIncome":118980033015,"prevYearRevenue":1032084355626,"prevYearOperatingIncome":87309701238,"prevYearNetIncome":67350694528,"source":"11013","updatedAt":"2026-08-26T22:18:45.675Z"},{"stockCode":"010120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1576997715527,"operatingIncome":178520071669,"netIncome":115838049789,"prevYearRevenue":1193042129325,"prevYearOperatingIncome":108597651385,"prevYearNetIncome":67257505238,"source":"11012","updatedAt":"2026-08-26T22:18:45.939Z"}]}