{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/035610","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":"035610","name":"솔본","market":"KOSDAQ","sector":"회사 본부 및 경영 컨설팅 서비스업","lastPrice":5180,"marketCap":141652264460,"sharesOutstanding":27345997,"asOf":"2026-09-26T15:09:35.353Z"},"valuation":{"fiscalYear":2025,"per":6.79,"perTtm":2.06,"ttmPeriod":"25Q3~26Q2","pbr":0.67,"psr":1.17,"evEbitda":4.72,"ev":121481008586,"fcff":14593959441,"fcffYield":0.1201,"roe":0.1028,"revenueGrowth":{"y1":0.0394,"y3":0.0875,"y5":0.0802},"operatingIncomeGrowth":{"y1":0.1628,"y3":null,"y5":0.2762},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.074Z"},"price":{"high52w":5290,"low52w":3255,"fromHigh":-0.0208,"returns":[{"label":"1개월","value":0.036},{"label":"3개월","value":0.565},{"label":"6개월","value":0.4653},{"label":"1년","value":0.2696},{"label":"3년","value":0.2838},{"label":"5년","value":-0.1323}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":84440586565,"operatingIncome":15327893456,"netIncome":10063844155,"controllingNetIncome":9934545397,"ebitda":18444173518,"fcff":4785027299,"cfo":5191238825,"capex":493085388,"totalAssets":197269651227,"totalLiabilities":19650594639,"totalEquity":177619056588,"cash":18281996666,"totalDebt":1144886508},{"fiscalYear":2019,"statement":"연결","revenue":80312073074,"operatingIncome":314829373,"netIncome":5773648464,"controllingNetIncome":1778804548,"ebitda":5529416387,"fcff":12085410944,"cfo":13666957388,"capex":1678123493,"totalAssets":208145440553,"totalLiabilities":25111899491,"totalEquity":183033541062,"cash":22834557535,"totalDebt":3011502381},{"fiscalYear":2020,"statement":"연결","revenue":82039359099,"operatingIncome":7272034079,"netIncome":5140019785,"controllingNetIncome":1447383307,"ebitda":8266360476,"fcff":16532187418,"cfo":17768717365,"capex":1325009935,"totalAssets":217808281335,"totalLiabilities":32585142490,"totalEquity":185223138845,"cash":40925473022,"totalDebt":3796883947},{"fiscalYear":2021,"statement":"연결","revenue":100199408929,"operatingIncome":15663181185,"netIncome":29967230965,"controllingNetIncome":17821947508,"ebitda":null,"fcff":14887725857,"cfo":15827123577,"capex":1192994441,"totalAssets":256070415241,"totalLiabilities":35509018010,"totalEquity":220561397231,"cash":15736382124,"totalDebt":3636574490},{"fiscalYear":2022,"statement":"연결","revenue":93816087048,"operatingIncome":-26845562593,"netIncome":-41916606098,"controllingNetIncome":-41711747210,"ebitda":-25670882327,"fcff":14343098454,"cfo":14837102187,"capex":529795444,"totalAssets":220671725870,"totalLiabilities":38247330896,"totalEquity":182424394974,"cash":33219309296,"totalDebt":4226649518},{"fiscalYear":2023,"statement":"연결","revenue":123382776486,"operatingIncome":31759409160,"netIncome":48895126694,"controllingNetIncome":38249378713,"ebitda":39034873885,"fcff":10521744269,"cfo":11217207569,"capex":719662974,"totalAssets":275835991994,"totalLiabilities":44854893682,"totalEquity":230981098312,"cash":15056423107,"totalDebt":2811225511},{"fiscalYear":2024,"statement":"연결","revenue":116081151319,"operatingIncome":21174221428,"netIncome":54349940875,"controllingNetIncome":34046923997,"ebitda":null,"fcff":14761895523,"cfo":15125137326,"capex":427142139,"totalAssets":340724414992,"totalLiabilities":55579006088,"totalEquity":285145408904,"cash":15490653264,"totalDebt":3440517264},{"fiscalYear":2025,"statement":"연결","revenue":120651025450,"operatingIncome":24620979407,"netIncome":34523112787,"controllingNetIncome":20869284844,"ebitda":25725182949,"fcff":14593959441,"cfo":15073728890,"capex":527510484,"totalAssets":374525990937,"totalLiabilities":62640247985,"totalEquity":311885742952,"cash":22717956987,"totalDebt":2546701113}],"quarterly":[{"stockCode":"035610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":26985341815,"operatingIncome":4447302833,"netIncome":22119485520,"prevYearRevenue":27320110407,"prevYearOperatingIncome":5293019628,"prevYearNetIncome":4393316317,"source":"11014","updatedAt":"2026-08-26T22:25:57.642Z"},{"stockCode":"035610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":28664718121,"operatingIncome":4358761867,"netIncome":1109812267,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:57.647Z"},{"stockCode":"035610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":35301389395,"operatingIncome":3630085039,"netIncome":8246425808,"prevYearRevenue":24821477230,"prevYearOperatingIncome":-5970138971,"prevYearNetIncome":-9327631627,"source":"11013","updatedAt":"2026-08-26T22:25:57.117Z"},{"stockCode":"035610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":34988322102,"operatingIncome":16043798174,"netIncome":37302322143,"prevYearRevenue":41089019451,"prevYearOperatingIncome":22512514708,"prevYearNetIncome":21388521598,"source":"11012","updatedAt":"2026-08-26T22:25:57.349Z"}]}