{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/015860","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":"015860","name":"일진홀딩스","market":"KOSPI","sector":"기타 금융업","lastPrice":6980,"marketCap":344445431340,"sharesOutstanding":49347483,"asOf":"2026-09-26T15:09:35.318Z"},"valuation":{"fiscalYear":2025,"per":9.79,"perTtm":5.9,"ttmPeriod":"25Q3~26Q2","pbr":0.65,"psr":0.15,"evEbitda":1.67,"ev":313330508841,"fcff":68383921699,"fcffYield":0.2182,"roe":0.0712,"revenueGrowth":{"y1":0.2682,"y3":0.1677,"y5":0.1957},"operatingIncomeGrowth":{"y1":1.0076,"y3":0.4799,"y5":0.3947},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.638Z"},"price":{"high52w":14350,"low52w":4980,"fromHigh":-0.5136,"returns":[{"label":"1개월","value":0.016},{"label":"3개월","value":0.216},{"label":"6개월","value":-0.0141},{"label":"1년","value":0.3047},{"label":"3년","value":0.732},{"label":"5년","value":-0.0279}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2.8,"payoutPct":10.3},{"fiscalYear":2024,"dps":150,"yieldPct":3.9,"payoutPct":13.7},{"fiscalYear":2023,"dps":150,"yieldPct":3.8,"payoutPct":14.4},{"fiscalYear":2022,"dps":150,"yieldPct":3.7,"payoutPct":24},{"fiscalYear":2021,"dps":150,"yieldPct":2.8,"payoutPct":20.7},{"fiscalYear":2020,"dps":100,"yieldPct":1.8,"payoutPct":27.3},{"fiscalYear":2019,"dps":100,"yieldPct":2.1,"payoutPct":20.5},{"fiscalYear":2018,"dps":70,"yieldPct":2.3,"payoutPct":360.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":929394615134,"operatingIncome":24094001834,"netIncome":892747213,"controllingNetIncome":-1439129426,"ebitda":51703528825,"fcff":-14404813662,"cfo":6760757389,"capex":27661205525,"totalAssets":1116605852397,"totalLiabilities":669075318016,"totalEquity":447530534381,"cash":67042517833,"totalDebt":403103226205},{"fiscalYear":2019,"statement":"연결","revenue":896159161492,"operatingIncome":31654321236,"netIncome":22415546505,"controllingNetIncome":12600852663,"ebitda":58621517687,"fcff":71250857769,"cfo":83987920430,"capex":23515560040,"totalAssets":1188576506058,"totalLiabilities":672094217546,"totalEquity":516482288512,"cash":147260576232,"totalDebt":374657652232},{"fiscalYear":2020,"statement":"연결","revenue":934000099880,"operatingIncome":27584853499,"netIncome":16834021875,"controllingNetIncome":10113456268,"ebitda":58615177186,"fcff":51334280740,"cfo":74075269614,"capex":30492546064,"totalAssets":1158500911684,"totalLiabilities":638963895096,"totalEquity":519537016588,"cash":80305189808,"totalDebt":321673072700},{"fiscalYear":2021,"statement":"연결","revenue":1190071995775,"operatingIncome":38724294545,"netIncome":33290727259,"controllingNetIncome":20073134363,"ebitda":68266581584,"fcff":-2256654245,"cfo":38188151811,"capex":47422952399,"totalAssets":1611593519855,"totalLiabilities":726755398999,"totalEquity":884838120856,"cash":166933973490,"totalDebt":311481694463},{"fiscalYear":2022,"statement":"연결","revenue":1433888289336,"operatingIncome":44921597875,"netIncome":28691536536,"controllingNetIncome":18423090845,"ebitda":74543387804,"fcff":10043380727,"cfo":68412727263,"capex":66581221049,"totalAssets":1586114519184,"totalLiabilities":678227620427,"totalEquity":907886898757,"cash":88193653983,"totalDebt":298042671920},{"fiscalYear":2023,"statement":"연결","revenue":1471896022592,"operatingIncome":57518695514,"netIncome":47891954977,"controllingNetIncome":27432867806,"ebitda":84737794261,"fcff":49894161452,"cfo":77836734447,"capex":39697241646,"totalAssets":1664779334525,"totalLiabilities":724215860718,"totalEquity":940563473807,"cash":130945723797,"totalDebt":287177113998},{"fiscalYear":2024,"statement":"연결","revenue":1800024002531,"operatingIncome":72521206741,"netIncome":50404281992,"controllingNetIncome":22561772074,"ebitda":114976497379,"fcff":68258361796,"cfo":144636268000,"capex":83690863632,"totalAssets":1967342079451,"totalLiabilities":923236339253,"totalEquity":1044105740198,"cash":204991814480,"totalDebt":238455106222},{"fiscalYear":2025,"statement":"연결","revenue":2282724142096,"operatingIncome":145590773490,"netIncome":89603639629,"controllingNetIncome":35185502120,"ebitda":187134783136,"fcff":68383921699,"cfo":107849888159,"capex":45194624391,"totalAssets":2344464482276,"totalLiabilities":1191742504387,"totalEquity":1152721977889,"cash":203074696667,"totalDebt":171959774168}],"quarterly":[{"stockCode":"015860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":517273435733,"operatingIncome":32901526078,"netIncome":29556249372,"prevYearRevenue":387491509527,"prevYearOperatingIncome":11796984797,"prevYearNetIncome":6187251715,"source":"11014","updatedAt":"2026-08-26T22:22:39.735Z"},{"stockCode":"015860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":679842082688,"operatingIncome":44258433644,"netIncome":12013403110,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:39.741Z"},{"stockCode":"015860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":572897546593,"operatingIncome":52130520491,"netIncome":39092358183,"prevYearRevenue":505598441135,"prevYearOperatingIncome":32357182579,"prevYearNetIncome":25146012738,"source":"11013","updatedAt":"2026-08-26T22:22:39.223Z"},{"stockCode":"015860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":714369307706,"operatingIncome":78869369124,"netIncome":-22316979317,"prevYearRevenue":580010182540,"prevYearOperatingIncome":36073631189,"prevYearNetIncome":24074381609,"source":"11012","updatedAt":"2026-08-26T22:22:39.482Z"}]}