{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/011370","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":"011370","name":"서한","market":"KOSDAQ","sector":"건물 건설업","lastPrice":3665,"marketCap":73955936045,"sharesOutstanding":20178973,"asOf":"2026-09-26T15:09:35.307Z"},"valuation":{"fiscalYear":2025,"per":2.56,"perTtm":3.88,"ttmPeriod":"25Q3~26Q2","pbr":0.14,"psr":0.11,"evEbitda":null,"ev":-126094075300,"fcff":142017446987,"fcffYield":null,"roe":0.0554,"revenueGrowth":{"y1":-0.1391,"y3":-0.0404,"y5":0.0586},"operatingIncomeGrowth":{"y1":1.364,"y3":0.0149,"y5":0.1704},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.179Z"},"price":{"high52w":5960.6577,"low52w":3438.276,"fromHigh":-0.3851,"returns":[{"label":"1개월","value":-0.0443},{"label":"3개월","value":0.0659},{"label":"6개월","value":-0.2798},{"label":"1년","value":-0.1928},{"label":"3년","value":-0.184},{"label":"5년","value":-0.6385}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":5.34,"payoutPct":16.98},{"fiscalYear":2024,"dps":30,"yieldPct":3.5,"payoutPct":15.03},{"fiscalYear":2023,"dps":30,"yieldPct":3,"payoutPct":6.09},{"fiscalYear":2022,"dps":50,"yieldPct":4.2,"payoutPct":12.75},{"fiscalYear":2021,"dps":40,"yieldPct":2.4,"payoutPct":8.7},{"fiscalYear":2020,"dps":40,"yieldPct":2.7,"payoutPct":22.21},{"fiscalYear":2019,"dps":30,"yieldPct":2.52,"payoutPct":30.73},{"fiscalYear":2018,"dps":40,"yieldPct":2.15,"payoutPct":9.58}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":640170737674,"operatingIncome":65199904018,"netIncome":42121689438,"controllingNetIncome":null,"ebitda":65424131670,"fcff":30645532953,"cfo":30694517710,"capex":650344594,"totalAssets":472395823365,"totalLiabilities":174038848496,"totalEquity":298356974869,"cash":50872675315,"totalDebt":2327000000},{"fiscalYear":2019,"statement":"별도","revenue":548055256061,"operatingIncome":24032013331,"netIncome":9848608848,"controllingNetIncome":null,"ebitda":null,"fcff":-21216517431,"cfo":-21709747874,"capex":601381773,"totalAssets":469386259226,"totalLiabilities":167286404113,"totalEquity":302099855113,"cash":27702206552,"totalDebt":38953224472},{"fiscalYear":2020,"statement":"별도","revenue":485236330934,"operatingIncome":28486910867,"netIncome":18171839463,"controllingNetIncome":null,"ebitda":null,"fcff":31991799772,"cfo":31253809023,"capex":25145000,"totalAssets":543226809462,"totalLiabilities":225469895312,"totalEquity":317756914150,"cash":80149898794,"totalDebt":84451471571},{"fiscalYear":2021,"statement":"별도","revenue":608817281256,"operatingIncome":55816077094,"netIncome":46416953200,"controllingNetIncome":null,"ebitda":55871057267,"fcff":-90698012242,"cfo":-89829933823,"capex":887944786,"totalAssets":754513209734,"totalLiabilities":393018265246,"totalEquity":361494944488,"cash":51324291710,"totalDebt":197083653550},{"fiscalYear":2022,"statement":"연결","revenue":730033168624,"operatingIncome":59842013346,"netIncome":39359336310,"controllingNetIncome":39359336310,"ebitda":null,"fcff":-175024381131,"cfo":-167243628953,"capex":13308326836,"totalAssets":1047807766277,"totalLiabilities":651481803806,"totalEquity":396325962471,"cash":78385988318,"totalDebt":344228128671},{"fiscalYear":2023,"statement":"연결","revenue":621658295698,"operatingIncome":24232110451,"netIncome":8540380976,"controllingNetIncome":8540380976,"ebitda":38788360004,"fcff":11484181467,"cfo":-7354470137,"capex":6388634647,"totalAssets":1127692671487,"totalLiabilities":727534700894,"totalEquity":400157970593,"cash":151244991611,"totalDebt":112744931582},{"fiscalYear":2024,"statement":"연결","revenue":749383130637,"operatingIncome":26460995446,"netIncome":19299386915,"controllingNetIncome":19299386915,"ebitda":null,"fcff":-59878312340,"cfo":-85725762304,"capex":0,"totalAssets":1385332111457,"totalLiabilities":860420619473,"totalEquity":524911491984,"cash":176822630893,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":645114465728,"operatingIncome":62554266987,"netIncome":28933183371,"controllingNetIncome":28933183371,"ebitda":63797097488,"fcff":142017446987,"cfo":123634396285,"capex":0,"totalAssets":1229627196283,"totalLiabilities":692797708080,"totalEquity":536829488203,"cash":200050011345,"totalDebt":0}],"quarterly":[{"stockCode":"011370","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":138674112482,"operatingIncome":9749599417,"netIncome":5453524201,"prevYearRevenue":161304703894,"prevYearOperatingIncome":4692974168,"prevYearNetIncome":10920399,"source":"11014","updatedAt":"2026-08-26T22:28:33.919Z"},{"stockCode":"011370","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":155175109910,"operatingIncome":2497805501,"netIncome":-5004494982,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:33.922Z"},{"stockCode":"011370","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":105257580351,"operatingIncome":6232894454,"netIncome":-857971543,"prevYearRevenue":153101395771,"prevYearOperatingIncome":16366464731,"prevYearNetIncome":8145052844,"source":"11013","updatedAt":"2026-08-26T22:28:33.354Z"},{"stockCode":"011370","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":147604662552,"operatingIncome":22252890324,"netIncome":19460050248,"prevYearRevenue":198163847565,"prevYearOperatingIncome":33940397338,"prevYearNetIncome":20339101308,"source":"11012","updatedAt":"2026-08-26T22:28:33.592Z"}]}