{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/035890","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":"035890","name":"서희건설","market":"KOSDAQ","sector":"건물 건설업","lastPrice":2305,"marketCap":478491575480,"sharesOutstanding":207588536,"asOf":"2026-09-26T15:09:35.354Z"},"valuation":{"fiscalYear":2025,"per":3.93,"perTtm":1.96,"ttmPeriod":"25Q3~26Q2","pbr":0.44,"psr":0.43,"evEbitda":1.81,"ev":272236268224,"fcff":-41596058915,"fcffYield":-0.1528,"roe":0.1184,"revenueGrowth":{"y1":-0.2534,"y3":-0.0853,"y5":-0.0296},"operatingIncomeGrowth":{"y1":-0.3875,"y3":-0.1118,"y5":-0.0371},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.077Z"},"price":{"high52w":3350,"low52w":1910,"fromHigh":-0.3119,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0.1808},{"label":"6개월","value":-0.3119},{"label":"1년","value":-0.3119},{"label":"3년","value":-0.1672},{"label":"5년","value":-0.4259}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":6.15,"payoutPct":15.21},{"fiscalYear":2024,"dps":45,"yieldPct":2.82,"payoutPct":5.3},{"fiscalYear":2023,"dps":45,"yieldPct":3.32,"payoutPct":6.38},{"fiscalYear":2022,"dps":45,"yieldPct":3.88,"payoutPct":10.1},{"fiscalYear":2021,"dps":50,"yieldPct":3.49,"payoutPct":7.59},{"fiscalYear":2020,"dps":40,"yieldPct":2.79,"payoutPct":7.06},{"fiscalYear":2019,"dps":30,"yieldPct":2.77,"payoutPct":9.91},{"fiscalYear":2018,"dps":15,"yieldPct":1.29,"payoutPct":7.18}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1138810783666,"operatingIncome":83069600007,"netIncome":36922785343,"controllingNetIncome":35332931434,"ebitda":null,"fcff":null,"cfo":69476709573,"capex":null,"totalAssets":852102931639,"totalLiabilities":554734859600,"totalEquity":297368072039,"cash":172352329060,"totalDebt":179445967149},{"fiscalYear":2019,"statement":"연결","revenue":1242974178288,"operatingIncome":118232063562,"netIncome":61814559375,"controllingNetIncome":61320793337,"ebitda":null,"fcff":null,"cfo":83022998654,"capex":null,"totalAssets":976143473077,"totalLiabilities":581719951470,"totalEquity":394423521607,"cash":167020238972,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":1278313080253,"operatingIncome":174431554176,"netIncome":127482354316,"controllingNetIncome":124791671871,"ebitda":null,"fcff":236070026866,"cfo":236076916800,"capex":4347250340,"totalAssets":1255419016079,"totalLiabilities":715556841628,"totalEquity":539862174451,"cash":169620360597,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":1329960715695,"operatingIncome":206790324507,"netIncome":137282158161,"controllingNetIncome":145031320680,"ebitda":null,"fcff":284679639699,"cfo":285637707614,"capex":5557249648,"totalAssets":1520661772663,"totalLiabilities":853692780130,"totalEquity":666968992533,"cash":177796937504,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":1437668988542,"operatingIncome":206067723959,"netIncome":100104506234,"controllingNetIncome":98082192641,"ebitda":null,"fcff":136805376786,"cfo":151134961610,"capex":18546963609,"totalAssets":1616043503826,"totalLiabilities":860191630774,"totalEquity":755851873052,"cash":267668684482,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":1441907750436,"operatingIncome":228215359127,"netIncome":126686472990,"controllingNetIncome":141386269331,"ebitda":284514197506,"fcff":83513764916,"cfo":80678660787,"capex":881462000,"totalAssets":1538840693965,"totalLiabilities":695168687177,"totalEquity":843672006788,"cash":220255934189,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":1473606222319,"operatingIncome":235743001764,"netIncome":159284478910,"controllingNetIncome":160357032457,"ebitda":254023307015,"fcff":238376755436,"cfo":242762007714,"capex":7146449330,"totalAssets":1540590467352,"totalLiabilities":566802380650,"totalEquity":973788086702,"cash":188130985813,"totalDebt":14703735357},{"fiscalYear":2025,"statement":"연결","revenue":1100130344137,"operatingIncome":144388838105,"netIncome":120601252773,"controllingNetIncome":121865441060,"ebitda":150306938353,"fcff":-41596058915,"cfo":-3753124031,"capex":40773654408,"totalAssets":1623933171319,"totalLiabilities":538200951859,"totalEquity":1085732219460,"cash":218456049562,"totalDebt":12200742306}],"quarterly":[{"stockCode":"035890","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":236864373073,"operatingIncome":28304314584,"netIncome":32762007904,"prevYearRevenue":341371735955,"prevYearOperatingIncome":59797459726,"prevYearNetIncome":32588768853,"source":"11014","updatedAt":"2026-08-26T22:21:54.113Z"},{"stockCode":"035890","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":273428150289,"operatingIncome":26057208787,"netIncome":41554710100,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:54.115Z"},{"stockCode":"035890","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":191678991555,"operatingIncome":10460293898,"netIncome":19352139087,"prevYearRevenue":286978891120,"prevYearOperatingIncome":50907953768,"prevYearNetIncome":16599840854,"source":"11013","updatedAt":"2026-08-26T22:21:53.564Z"},{"stockCode":"035890","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":200542329428,"operatingIncome":36427105909,"netIncome":150188955092,"prevYearRevenue":302858929655,"prevYearOperatingIncome":39119360966,"prevYearNetIncome":29684693915,"source":"11012","updatedAt":"2026-08-26T22:21:53.871Z"}]}