{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012750","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":"012750","name":"에스원","market":"KOSPI","sector":"경비, 경호 및 탐정업","lastPrice":83400,"marketCap":3169131445200,"sharesOutstanding":37999178,"asOf":"2026-09-26T15:09:35.311Z"},"valuation":{"fiscalYear":2025,"per":17.75,"perTtm":20.75,"ttmPeriod":"25Q3~26Q2","pbr":1.8,"psr":1.1,"evEbitda":7.34,"ev":2969738628449,"fcff":175929082788,"fcffYield":0.0592,"roe":0.1045,"revenueGrowth":{"y1":0.0302,"y3":0.054,"y5":0.0538},"operatingIncomeGrowth":{"y1":0.121,"y3":0.0474,"y5":0.0279},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.228Z"},"price":{"high52w":94100,"low52w":68200,"fromHigh":-0.1137,"returns":[{"label":"1개월","value":-0.0246},{"label":"3개월","value":0.2175},{"label":"6개월","value":-0.0436},{"label":"1년","value":-0.028},{"label":"3년","value":0.4735},{"label":"5년","value":-0.0223}]},"dividends":[{"fiscalYear":2025,"dps":3200,"yieldPct":4.1,"payoutPct":60.6},{"fiscalYear":2024,"dps":2700,"yieldPct":4.3,"payoutPct":51.7},{"fiscalYear":2023,"dps":2700,"yieldPct":4.4,"payoutPct":48.2},{"fiscalYear":2022,"dps":2500,"yieldPct":4,"payoutPct":56},{"fiscalYear":2021,"dps":2500,"yieldPct":3.3,"payoutPct":65.5},{"fiscalYear":2020,"dps":2500,"yieldPct":2.9,"payoutPct":59.5},{"fiscalYear":2019,"dps":2500,"yieldPct":2.6,"payoutPct":57.64},{"fiscalYear":2018,"dps":2500,"yieldPct":2.4,"payoutPct":82.09}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":1799570545493,"operatingIncome":172558271849,"netIncome":155434905019,"controllingNetIncome":153629032065,"ebitda":330033054700,"fcff":181237437886,"cfo":317901524207,"capex":138869116923,"totalAssets":1394426507092,"totalLiabilities":414070537367,"totalEquity":980355969725,"cash":125589083161,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":1830176817492,"operatingIncome":205677782755,"netIncome":140545797702,"controllingNetIncome":140535664047,"ebitda":353586508528,"fcff":139353046238,"cfo":273180864514,"capex":133827818276,"totalAssets":1460376646689,"totalLiabilities":360431279243,"totalEquity":1099945367446,"cash":144098268610,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":1942266128227,"operatingIncome":202574357021,"netIncome":143326119882,"controllingNetIncome":143327082981,"ebitda":346543088384,"fcff":171815758560,"cfo":294205564106,"capex":122389805546,"totalAssets":1581536979425,"totalLiabilities":373699476551,"totalEquity":1207837502874,"cash":171114297200,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":2018339270821,"operatingIncome":199128129704,"netIncome":102968774594,"controllingNetIncome":102970863585,"ebitda":341380754488,"fcff":106639786706,"cfo":236971524260,"capex":130331737554,"totalAssets":1682854294128,"totalLiabilities":420536577941,"totalEquity":1262317716187,"cash":147433369018,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":2151521516402,"operatingIncome":196822006653,"netIncome":146641281537,"controllingNetIncome":146642457070,"ebitda":341702064910,"fcff":127073314567,"cfo":279831501105,"capex":153287255742,"totalAssets":1794959719010,"totalLiabilities":467353241485,"totalEquity":1327606477525,"cash":200582005633,"totalDebt":11754871023},{"fiscalYear":2020,"statement":"연결","revenue":2223340509340,"operatingIncome":204462688212,"netIncome":142089584874,"controllingNetIncome":142090241747,"ebitda":353302859248,"fcff":206225172541,"cfo":346419033180,"capex":140996543557,"totalAssets":1906689693022,"totalLiabilities":522505040984,"totalEquity":1384184652038,"cash":213172898180,"totalDebt":18356584851},{"fiscalYear":2021,"statement":"연결","revenue":2312489059004,"operatingIncome":179664944147,"netIncome":128990896403,"controllingNetIncome":128991676920,"ebitda":339473038173,"fcff":177953509151,"cfo":333298813818,"capex":156045793622,"totalAssets":1972972502257,"totalLiabilities":530076697754,"totalEquity":1442895804503,"cash":218899850568,"totalDebt":18666339563},{"fiscalYear":2022,"statement":"연결","revenue":2467960276573,"operatingIncome":204138904290,"netIncome":151030832821,"controllingNetIncome":151031868638,"ebitda":357154933150,"fcff":140267261443,"cfo":277448190365,"capex":137919536584,"totalAssets":2075658595502,"totalLiabilities":552669332935,"totalEquity":1522989262567,"cash":238856121359,"totalDebt":20526166961},{"fiscalYear":2023,"statement":"연결","revenue":2620810541515,"operatingIncome":212609320684,"netIncome":189480545869,"controllingNetIncome":189477325008,"ebitda":380498084816,"fcff":211736212556,"cfo":368354305337,"capex":157830507250,"totalAssets":2179505358177,"totalLiabilities":581598589518,"totalEquity":1597906768659,"cash":241861776471,"totalDebt":21541195563},{"fiscalYear":2024,"statement":"연결","revenue":2804739466536,"operatingIncome":209247073877,"netIncome":176718837100,"controllingNetIncome":176732400410,"ebitda":369945752661,"fcff":218813225672,"cfo":376613925478,"capex":158581167272,"totalAssets":2322698505650,"totalLiabilities":662027523939,"totalEquity":1660670981711,"cash":213054477543,"totalDebt":18283369153},{"fiscalYear":2025,"statement":"연결","revenue":2889412422255,"operatingIncome":234566491629,"netIncome":178563436607,"controllingNetIncome":178566844211,"ebitda":404511299410,"fcff":175929082788,"cfo":368598850300,"capex":194115420396,"totalAssets":2431985312121,"totalLiabilities":675654511326,"totalEquity":1756330800795,"cash":217937111676,"totalDebt":18544294925}],"quarterly":[{"stockCode":"012750","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":698739622181,"operatingIncome":62125428956,"netIncome":48294821933,"prevYearRevenue":682770065509,"prevYearOperatingIncome":60249602820,"prevYearNetIncome":54348751562,"source":"11014","updatedAt":"2026-08-26T22:19:38.305Z"},{"stockCode":"012750","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":783896436793,"operatingIncome":55832893685,"netIncome":36153970993,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:38.308Z"},{"stockCode":"012750","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":673714757951,"operatingIncome":20744829566,"netIncome":21534544259,"prevYearRevenue":674118164316,"prevYearOperatingIncome":55050914109,"prevYearNetIncome":42025088320,"source":"11013","updatedAt":"2026-08-26T22:19:37.793Z"},{"stockCode":"012750","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":723127764911,"operatingIncome":64393913641,"netIncome":46749982093,"prevYearRevenue":732658198965,"prevYearOperatingIncome":61557254879,"prevYearNetIncome":52089555361,"source":"11012","updatedAt":"2026-08-26T22:19:38.059Z"}]}