{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/013520","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":"013520","name":"화승코퍼레이션","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":2445,"marketCap":122375311140,"sharesOutstanding":50051252,"asOf":"2026-09-26T15:09:35.313Z"},"valuation":{"fiscalYear":2025,"per":1.57,"perTtm":1.14,"ttmPeriod":"25Q3~26Q2","pbr":0.43,"psr":0.07,"evEbitda":3.89,"ev":508064805098,"fcff":115094697965,"fcffYield":0.2265,"roe":0.315,"revenueGrowth":{"y1":-0.0345,"y3":0.0113,"y5":0.0454},"operatingIncomeGrowth":{"y1":-0.0637,"y3":0.2438,"y5":0.4332},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.305Z"},"price":{"high52w":3475,"low52w":2010,"fromHigh":-0.2964,"returns":[{"label":"1개월","value":-0.065},{"label":"3개월","value":0.0449},{"label":"6개월","value":-0.1125},{"label":"1년","value":0.1727},{"label":"3년","value":0.5603},{"label":"5년","value":-0.0994}]},"dividends":[{"fiscalYear":2025,"dps":75,"yieldPct":3.35,"payoutPct":4.5},{"fiscalYear":2024,"dps":75,"yieldPct":4.87,"payoutPct":12.5},{"fiscalYear":2023,"dps":50,"yieldPct":2.36,"payoutPct":64},{"fiscalYear":2022,"dps":50,"yieldPct":3.57,"payoutPct":79.5},{"fiscalYear":2021,"dps":25,"yieldPct":1.22,"payoutPct":null},{"fiscalYear":2020,"dps":25,"yieldPct":1.15,"payoutPct":null},{"fiscalYear":2019,"dps":25,"yieldPct":1.18,"payoutPct":6.6},{"fiscalYear":2018,"dps":25,"yieldPct":1.38,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1528089419102,"operatingIncome":53943057238,"netIncome":-33202199387,"controllingNetIncome":-33653042496,"ebitda":107248746696,"fcff":-11187584157,"cfo":19198663114,"capex":54914235339,"totalAssets":1211764734253,"totalLiabilities":993280408878,"totalEquity":218484325375,"cash":123137917172,"totalDebt":701773103830},{"fiscalYear":2019,"statement":"연결","revenue":1551954754921,"operatingIncome":64967712304,"netIncome":23531096155,"controllingNetIncome":23034105172,"ebitda":125607720120,"fcff":61653907175,"cfo":101149510566,"capex":64253316882,"totalAssets":1211566446637,"totalLiabilities":949302981703,"totalEquity":262263464934,"cash":101258274725,"totalDebt":674825387750},{"fiscalYear":2020,"statement":"연결","revenue":1313327399620,"operatingIncome":13738334036,"netIncome":-40760464421,"controllingNetIncome":-41330072185,"ebitda":75468444501,"fcff":42342389039,"cfo":61101657289,"capex":37448841744,"totalAssets":1183882906339,"totalLiabilities":963187378425,"totalEquity":220695527914,"cash":132364383512,"totalDebt":685612355141},{"fiscalYear":2021,"statement":"연결","revenue":1399821013647,"operatingIncome":10194064916,"netIncome":-37707110347,"controllingNetIncome":-42289171778,"ebitda":69158521471,"fcff":-33507100631,"cfo":-11723256483,"capex":38646991495,"totalAssets":1155191959695,"totalLiabilities":957762437911,"totalEquity":197429521784,"cash":86636741387,"totalDebt":702035657795},{"fiscalYear":2022,"statement":"연결","revenue":1585375917789,"operatingIncome":43168338185,"netIncome":15658333919,"controllingNetIncome":2792677326,"ebitda":95295596353,"fcff":59819089865,"cfo":87876084494,"capex":45865720343,"totalAssets":1177218098360,"totalLiabilities":926620108676,"totalEquity":250597989684,"cash":105501655418,"totalDebt":668682391488},{"fiscalYear":2023,"statement":"연결","revenue":1634051514116,"operatingIncome":78207488155,"netIncome":33208351746,"controllingNetIncome":3467311093,"ebitda":126809604134,"fcff":112138179836,"cfo":121166658896,"capex":33757490605,"totalAssets":1154543398411,"totalLiabilities":884030134462,"totalEquity":270513263949,"cash":83967656336,"totalDebt":93597374136},{"fiscalYear":2024,"statement":"연결","revenue":1698396367637,"operatingIncome":88714989487,"netIncome":59944838156,"controllingNetIncome":26688883777,"ebitda":139796756710,"fcff":-25469963473,"cfo":17256442313,"capex":67386155351,"totalAssets":1288499141437,"totalLiabilities":926508894133,"totalEquity":361990247304,"cash":88788383863,"totalDebt":165704890914},{"fiscalYear":2025,"statement":"연결","revenue":1639776710595,"operatingIncome":83064262116,"netIncome":103147000577,"controllingNetIncome":78031766278,"ebitda":130703987062,"fcff":115094697965,"cfo":159811772702,"capex":64125063815,"totalAssets":1232594230096,"totalLiabilities":813861087586,"totalEquity":418733142510,"cash":116789693822,"totalDebt":502479187780}],"quarterly":[{"stockCode":"013520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":445513799951,"operatingIncome":20771464243,"netIncome":15074412110,"prevYearRevenue":425296023772,"prevYearOperatingIncome":25892740989,"prevYearNetIncome":383126946,"source":"11014","updatedAt":"2026-08-26T22:26:11.829Z"},{"stockCode":"013520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":299556659206,"operatingIncome":3561176372,"netIncome":51894336939,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:11.833Z"},{"stockCode":"013520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":421450614010,"operatingIncome":25615016707,"netIncome":24775234383,"prevYearRevenue":424582829792,"prevYearOperatingIncome":29739413667,"prevYearNetIncome":25574088660,"source":"11013","updatedAt":"2026-08-26T22:26:11.290Z"},{"stockCode":"013520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":449059034969,"operatingIncome":21866407332,"netIncome":15403614940,"prevYearRevenue":404875483361,"prevYearOperatingIncome":26223821568,"prevYearNetIncome":10604162868,"source":"11012","updatedAt":"2026-08-26T22:26:11.537Z"}]}