{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/025750","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":"025750","name":"한솔홈데코","market":"KOSPI","sector":"제재 및 목재 가공업","lastPrice":1901,"marketCap":30630868129,"sharesOutstanding":16113029,"asOf":"2026-09-26T15:09:35.336Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.31,"psr":0.11,"evEbitda":10.02,"ev":107320580158,"fcff":10395644390,"fcffYield":0.0969,"roe":-0.2001,"revenueGrowth":{"y1":-0.145,"y3":-0.0042,"y5":0.0202},"operatingIncomeGrowth":{"y1":-0.7957,"y3":-0.0493,"y5":-0.0416},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.122Z"},"price":{"high52w":3478.3582,"low52w":1787,"fromHigh":-0.4535,"returns":[{"label":"1개월","value":0.0016},{"label":"3개월","value":0.0638},{"label":"6개월","value":-0.3188},{"label":"1년","value":-0.4486},{"label":"3년","value":-0.5862},{"label":"5년","value":-0.8061}]},"dividends":[{"fiscalYear":2021,"dps":20,"yieldPct":1.2,"payoutPct":29.51},{"fiscalYear":2018,"dps":20,"yieldPct":1.5,"payoutPct":13.8},{"fiscalYear":2017,"dps":20,"yieldPct":1.4,"payoutPct":47.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":296884850233,"operatingIncome":9179971358,"netIncome":11663571952,"controllingNetIncome":11663571952,"ebitda":24312379640,"fcff":14779044043,"cfo":21733518994,"capex":9387398611,"totalAssets":308077734641,"totalLiabilities":146434081754,"totalEquity":161643652887,"cash":1391027625,"totalDebt":83871533999},{"fiscalYear":2019,"statement":"연결","revenue":263886366616,"operatingIncome":-1665604017,"netIncome":-4557550972,"controllingNetIncome":-4557550972,"ebitda":21699720005,"fcff":-2242205579,"cfo":2435510664,"capex":6826178868,"totalAssets":295749540222,"totalLiabilities":141583076109,"totalEquity":154166464113,"cash":759381951,"totalDebt":85977860644},{"fiscalYear":2020,"statement":"연결","revenue":253213401842,"operatingIncome":2884403504,"netIncome":586544188,"controllingNetIncome":586544188,"ebitda":10283256739,"fcff":7050312956,"cfo":12859246578,"capex":8088544794,"totalAssets":294990295620,"totalLiabilities":140448640700,"totalEquity":154541654920,"cash":9663899779,"totalDebt":85375749176},{"fiscalYear":2021,"statement":"연결","revenue":263249688066,"operatingIncome":8619101420,"netIncome":5460163773,"controllingNetIncome":5460163773,"ebitda":17395553760,"fcff":-5330885268,"cfo":334974542,"capex":7048725636,"totalAssets":314661261530,"totalLiabilities":154814151821,"totalEquity":159847109709,"cash":5213000831,"totalDebt":92518386253},{"fiscalYear":2022,"statement":"연결","revenue":283414199451,"operatingIncome":2714713037,"netIncome":-4867558243,"controllingNetIncome":-4867558243,"ebitda":10281081370,"fcff":-8005962727,"cfo":3870232422,"capex":14033154937,"totalAssets":319496520639,"totalLiabilities":166074493275,"totalEquity":153422027364,"cash":8042489534,"totalDebt":113253303212},{"fiscalYear":2023,"statement":"연결","revenue":300003321949,"operatingIncome":-2112327227,"netIncome":-14271677809,"controllingNetIncome":-14243552960,"ebitda":15695648963,"fcff":268344863,"cfo":2234696322,"capex":5726503199,"totalAssets":312095401371,"totalLiabilities":172328108326,"totalEquity":139767293045,"cash":14067661640,"totalDebt":120936810686},{"fiscalYear":2024,"statement":"연결","revenue":327259060393,"operatingIncome":11420299469,"netIncome":-16925567020,"controllingNetIncome":-16891918432,"ebitda":21813685020,"fcff":25441922050,"cfo":26141105142,"capex":4836508606,"totalAssets":290379147343,"totalLiabilities":166525623963,"totalEquity":123853523380,"cash":33155049031,"totalDebt":114721085179},{"fiscalYear":2025,"statement":"연결","revenue":279816559220,"operatingIncome":2332615578,"netIncome":-22349992471,"controllingNetIncome":-22349992471,"ebitda":10706580419,"fcff":10395644390,"cfo":12255716659,"capex":4937445076,"totalAssets":227921079240,"totalLiabilities":128302813305,"totalEquity":99618265935,"cash":8983290811,"totalDebt":85673002840}],"quarterly":[{"stockCode":"025750","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":71970860036,"operatingIncome":-552703399,"netIncome":-2271771079,"prevYearRevenue":77860165471,"prevYearOperatingIncome":2949580250,"prevYearNetIncome":-241022331,"source":"11014","updatedAt":"2026-08-26T22:33:02.327Z"},{"stockCode":"025750","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":64898442254,"operatingIncome":107675233,"netIncome":-23356267425,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:02.333Z"},{"stockCode":"025750","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":69144055563,"operatingIncome":2707956074,"netIncome":3536673400,"prevYearRevenue":74329885989,"prevYearOperatingIncome":1182478046,"prevYearNetIncome":638317149,"source":"11013","updatedAt":"2026-08-26T22:33:01.796Z"},{"stockCode":"025750","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":70414643003,"operatingIncome":3150732851,"netIncome":9005420,"prevYearRevenue":68617370941,"prevYearOperatingIncome":1595165698,"prevYearNetIncome":2639728884,"source":"11012","updatedAt":"2026-08-26T22:33:02.034Z"}]}