{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/014680","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":"014680","name":"한솔케미칼","market":"KOSPI","sector":"기초 화학물질 제조업","lastPrice":225000,"marketCap":2428658100000,"sharesOutstanding":10794036,"asOf":"2026-09-26T15:09:35.316Z"},"valuation":{"fiscalYear":2025,"per":16.49,"perTtm":15.16,"ttmPeriod":"25Q3~26Q2","pbr":2.25,"psr":2.75,"evEbitda":12.35,"ev":2596622908367,"fcff":122059735040,"fcffYield":0.047,"roe":0.1434,"revenueGrowth":{"y1":0.1386,"y3":-0.0006,"y5":0.0738},"operatingIncomeGrowth":{"y1":0.2128,"y3":-0.0565,"y5":0.0056},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.371Z"},"price":{"high52w":338000,"low52w":186800,"fromHigh":-0.3343,"returns":[{"label":"1개월","value":0.0922},{"label":"3개월","value":-0.1346},{"label":"6개월","value":-0.1758},{"label":"1년","value":0.0976},{"label":"3년","value":0.3409},{"label":"5년","value":-0.396}]},"dividends":[{"fiscalYear":2025,"dps":2600,"yieldPct":1.6,"payoutPct":19.2},{"fiscalYear":2024,"dps":2100,"yieldPct":1.3,"payoutPct":18.6},{"fiscalYear":2023,"dps":2100,"yieldPct":1.1,"payoutPct":21.7},{"fiscalYear":2022,"dps":2100,"yieldPct":1.1,"payoutPct":13.7},{"fiscalYear":2021,"dps":2100,"yieldPct":0.7,"payoutPct":15.8},{"fiscalYear":2020,"dps":1800,"yieldPct":1,"payoutPct":16.3},{"fiscalYear":2019,"dps":1500,"yieldPct":1.4,"payoutPct":19.2},{"fiscalYear":2018,"dps":1200,"yieldPct":1.6,"payoutPct":18.9}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":368026063018,"operatingIncome":49001547377,"netIncome":34294928277,"controllingNetIncome":34145196117,"ebitda":71353139902,"fcff":-7545766587,"cfo":47292978227,"capex":60799672182,"totalAssets":521035796856,"totalLiabilities":274266948587,"totalEquity":246768848269,"cash":8495304051,"totalDebt":198051498082},{"fiscalYear":2016,"statement":"연결","revenue":460400869769,"operatingIncome":82147806315,"netIncome":58922577549,"controllingNetIncome":55822346324,"ebitda":109082069629,"fcff":65711938592,"cfo":91846194790,"capex":33899281386,"totalAssets":699716321558,"totalLiabilities":358592061248,"totalEquity":341124260310,"cash":26679864704,"totalDebt":250201819026},{"fiscalYear":2017,"statement":"연결","revenue":521574392488,"operatingIncome":79151813679,"netIncome":58071493692,"controllingNetIncome":54259174678,"ebitda":111903911688,"fcff":62133849256,"cfo":87425084013,"capex":32428927531,"totalAssets":723320120066,"totalLiabilities":332458107150,"totalEquity":390862012916,"cash":49744221430,"totalDebt":218537645915},{"fiscalYear":2018,"statement":"연결","revenue":581947485702,"operatingIncome":93585916135,"netIncome":67755735342,"controllingNetIncome":70459774854,"ebitda":126989248083,"fcff":-12511865656,"cfo":100575892527,"capex":118661400796,"totalAssets":791727784879,"totalLiabilities":344490922221,"totalEquity":447236862658,"cash":14321306118,"totalDebt":216825396224},{"fiscalYear":2019,"statement":"연결","revenue":587561120459,"operatingIncome":111415756439,"netIncome":91031209690,"controllingNetIncome":86463976416,"ebitda":148720235563,"fcff":36623208781,"cfo":101596803399,"capex":71677780161,"totalAssets":939194150931,"totalLiabilities":418640472803,"totalEquity":520553678128,"cash":57077032200,"totalDebt":314822979206},{"fiscalYear":2020,"statement":"연결","revenue":619277678729,"operatingIncome":151933828832,"netIncome":130080716068,"controllingNetIncome":122714322425,"ebitda":190049073808,"fcff":82363992386,"cfo":165042142694,"capex":87387323531,"totalAssets":999200501892,"totalLiabilities":376929963896,"totalEquity":622270537996,"cash":98150172409,"totalDebt":250639920803},{"fiscalYear":2021,"statement":"연결","revenue":768688180555,"operatingIncome":197684583161,"netIncome":158670881601,"controllingNetIncome":148337744293,"ebitda":240382229769,"fcff":25253032215,"cfo":143216285623,"capex":122390887346,"totalAssets":1197174769029,"totalLiabilities":429305067616,"totalEquity":767869701413,"cash":66050681155,"totalDebt":276523809338},{"fiscalYear":2022,"statement":"연결","revenue":885470791861,"operatingIncome":185990108464,"netIncome":166977755320,"controllingNetIncome":155126757568,"ebitda":235210529037,"fcff":65826225094,"cfo":173619763063,"capex":111978081737,"totalAssets":1253310602636,"totalLiabilities":400814014226,"totalEquity":852496588410,"cash":99069597710,"totalDebt":253326232925},{"fiscalYear":2023,"statement":"연결","revenue":771654641559,"operatingIncome":124144351473,"netIncome":108690123238,"controllingNetIncome":105346205723,"ebitda":177190484645,"fcff":-10583257236,"cfo":144112563274,"capex":159253869382,"totalAssets":1350979663141,"totalLiabilities":409492209835,"totalEquity":941487453306,"cash":67090723198,"totalDebt":283383247155},{"fiscalYear":2024,"statement":"연결","revenue":776356975793,"operatingIncome":128825376120,"netIncome":124893890949,"controllingNetIncome":122679144718,"ebitda":179876403330,"fcff":55724805460,"cfo":162357290592,"capex":111150240109,"totalAssets":1464678817159,"totalLiabilities":393235114115,"totalEquity":1071443703044,"cash":83682420420,"totalDebt":261155925219},{"fiscalYear":2025,"statement":"연결","revenue":883968714104,"operatingIncome":156233146521,"netIncome":148134823618,"controllingNetIncome":147278669947,"ebitda":210265960953,"fcff":122059735040,"cfo":200397744222,"capex":83860226658,"totalAssets":1600348080121,"totalLiabilities":423081692446,"totalEquity":1177266387675,"cash":112551479633,"totalDebt":280516288000}],"quarterly":[{"stockCode":"014680","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":230042814744,"operatingIncome":48806980313,"netIncome":46471319948,"prevYearRevenue":190606174684,"prevYearOperatingIncome":37005571528,"prevYearNetIncome":32232899150,"source":"11014","updatedAt":"2026-08-26T22:19:56.428Z"},{"stockCode":"014680","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":222437528373,"operatingIncome":16875619175,"netIncome":17494210424,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:56.429Z"},{"stockCode":"014680","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":231868922275,"operatingIncome":44412388297,"netIncome":42534735832,"prevYearRevenue":209572551800,"prevYearOperatingIncome":41696010669,"prevYearNetIncome":35543082072,"source":"11013","updatedAt":"2026-08-26T22:19:55.917Z"},{"stockCode":"014680","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":247539416450,"operatingIncome":49753611306,"netIncome":53664875084,"prevYearRevenue":221915819187,"prevYearOperatingIncome":48854536364,"prevYearNetIncome":48626211174,"source":"11012","updatedAt":"2026-08-26T22:19:56.176Z"}]}