{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/034810","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":"034810","name":"해성산업","market":"KOSDAQ","sector":"기타 금융업","lastPrice":5940,"marketCap":187586102880,"sharesOutstanding":31580152,"asOf":"2026-09-26T15:09:35.351Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.26,"psr":0.08,"evEbitda":5.81,"ev":831635296055,"fcff":-9163193766,"fcffYield":-0.011,"roe":-0.0329,"revenueGrowth":{"y1":0.0179,"y3":-0.0371,"y5":0.3636},"operatingIncomeGrowth":{"y1":-0.4141,"y3":-0.4163,"y5":0.1265},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.123Z"},"price":{"high52w":8930,"low52w":5450,"fromHigh":-0.3348,"returns":[{"label":"1개월","value":-0.0262},{"label":"3개월","value":-0.0616},{"label":"6개월","value":-0.1962},{"label":"1년","value":-0.2712},{"label":"3년","value":-0.2394},{"label":"5년","value":-0.6079}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":2.9,"payoutPct":-32.3},{"fiscalYear":2024,"dps":225,"yieldPct":3.9,"payoutPct":119.6},{"fiscalYear":2023,"dps":225,"yieldPct":2.8,"payoutPct":-23.8},{"fiscalYear":2022,"dps":225,"yieldPct":2.2,"payoutPct":23.4},{"fiscalYear":2021,"dps":175,"yieldPct":1.3,"payoutPct":9.4},{"fiscalYear":2020,"dps":175,"yieldPct":1.4,"payoutPct":0.9},{"fiscalYear":2019,"dps":175,"yieldPct":1.8,"payoutPct":73.6},{"fiscalYear":2018,"dps":125,"yieldPct":1.2,"payoutPct":161.6}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":14931053302,"operatingIncome":2735486637,"netIncome":756650916,"controllingNetIncome":null,"ebitda":3925528472,"fcff":5002650974,"cfo":5091744944,"capex":394351084,"totalAssets":191672501223,"totalLiabilities":49230815294,"totalEquity":142441685929,"cash":4890787187,"totalDebt":33000000000},{"fiscalYear":2019,"statement":"별도","revenue":20260094584,"operatingIncome":5217231717,"netIncome":2324752114,"controllingNetIncome":null,"ebitda":7074821193,"fcff":6291731380,"cfo":5811443919,"capex":250926680,"totalAssets":212307071603,"totalLiabilities":72790503465,"totalEquity":139516568138,"cash":7988157514,"totalDebt":54000000000},{"fiscalYear":2020,"statement":"연결","revenue":479399472887,"operatingIncome":23066212465,"netIncome":348547310875,"controllingNetIncome":345245231732,"ebitda":null,"fcff":22074503685,"cfo":47223375493,"capex":29701075478,"totalAssets":1292501602470,"totalLiabilities":610808297577,"totalEquity":681693304893,"cash":43118997525,"totalDebt":377075980892},{"fiscalYear":2021,"statement":"연결","revenue":1872899717019,"operatingIncome":93413922428,"netIncome":81310676772,"controllingNetIncome":49449097286,"ebitda":null,"fcff":-9153301643,"cfo":42562209811,"capex":60114637954,"totalAssets":2313511681240,"totalLiabilities":1031221245746,"totalEquity":1282290435494,"cash":83633484070,"totalDebt":534268645079},{"fiscalYear":2022,"statement":"연결","revenue":2531646680380,"operatingIncome":210386941652,"netIncome":106416568394,"controllingNetIncome":25565316276,"ebitda":339589111738,"fcff":19807738525,"cfo":117535816553,"capex":110863460247,"totalAssets":2623339635438,"totalLiabilities":1232637424600,"totalEquity":1390702210838,"cash":122424750325,"totalDebt":666438395356},{"fiscalYear":2023,"statement":"연결","revenue":2308405711864,"operatingIncome":106286094900,"netIncome":2515935451,"controllingNetIncome":-29337470029,"ebitda":288963769194,"fcff":152210297285,"cfo":253057987902,"capex":125055251525,"totalAssets":2517374926358,"totalLiabilities":1151024499892,"totalEquity":1366350426466,"cash":217792825398,"totalDebt":644197034404},{"fiscalYear":2024,"statement":"연결","revenue":2220427942778,"operatingIncome":71417635539,"netIncome":-3403242967,"controllingNetIncome":5838522733,"ebitda":163983074578,"fcff":-152132679704,"cfo":31591107794,"capex":206185030061,"totalAssets":2592029582345,"totalLiabilities":1244041943494,"totalEquity":1347987638851,"cash":109389104190,"totalDebt":732496837093},{"fiscalYear":2025,"statement":"연결","revenue":2260078632205,"operatingIncome":41841478585,"netIncome":-44884964945,"controllingNetIncome":-24039661566,"ebitda":143220728803,"fcff":-9163193766,"cfo":135612437949,"capex":168006598352,"totalAssets":2591018293239,"totalLiabilities":1302088354823,"totalEquity":1288929938416,"cash":151224021376,"totalDebt":795273214551}],"quarterly":[{"stockCode":"034810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":576694975961,"operatingIncome":20920083517,"netIncome":18060569140,"prevYearRevenue":548737204258,"prevYearOperatingIncome":9963189808,"prevYearNetIncome":877376565,"source":"11014","updatedAt":"2026-08-26T22:24:40.835Z"},{"stockCode":"034810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":569813989489,"operatingIncome":9124462406,"netIncome":-63380414440,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:40.848Z"},{"stockCode":"034810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":599357499055,"operatingIncome":18207175235,"netIncome":-34043853555,"prevYearRevenue":545503215173,"prevYearOperatingIncome":6514116718,"prevYearNetIncome":4520114495,"source":"11013","updatedAt":"2026-08-26T22:24:40.299Z"},{"stockCode":"034810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":659043299313,"operatingIncome":27316269660,"netIncome":14588426039,"prevYearRevenue":568066451582,"prevYearOperatingIncome":5282815944,"prevYearNetIncome":-4085234140,"source":"11012","updatedAt":"2026-08-26T22:24:40.586Z"}]}