{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/036830","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":"036830","name":"솔브레인홀딩스","market":"KOSDAQ","sector":"회사 본부 및 경영 컨설팅 서비스업","lastPrice":39200,"marketCap":803756055200,"sharesOutstanding":20503981,"asOf":"2026-09-26T15:09:35.358Z"},"valuation":{"fiscalYear":2025,"per":1.77,"perTtm":1.36,"ttmPeriod":"25Q3~26Q2","pbr":0.46,"psr":1.44,"evEbitda":4.01,"ev":608288655149,"fcff":25746925535,"fcffYield":0.0423,"roe":0.2993,"revenueGrowth":{"y1":0.0801,"y3":-0.005,"y5":null},"operatingIncomeGrowth":{"y1":-0.8961,"y3":-0.506,"y5":-0.1177},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.033Z"},"price":{"high52w":79600,"low52w":27000,"fromHigh":-0.5075,"returns":[{"label":"1개월","value":-0.104},{"label":"3개월","value":0.1011},{"label":"6개월","value":-0.1975},{"label":"1년","value":-0.0656},{"label":"3년","value":0.3448},{"label":"5년","value":0.0182}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":1,"payoutPct":2.06},{"fiscalYear":2024,"dps":220,"yieldPct":0.7,"payoutPct":7.66},{"fiscalYear":2023,"dps":200,"yieldPct":0.4,"payoutPct":4.54},{"fiscalYear":2022,"dps":170,"yieldPct":0.7,"payoutPct":5.47},{"fiscalYear":2021,"dps":150,"yieldPct":0.4,"payoutPct":9.85},{"fiscalYear":2019,"dps":850,"yieldPct":1.03,"payoutPct":12.23},{"fiscalYear":2018,"dps":750,"yieldPct":1.6,"payoutPct":12.29},{"fiscalYear":2017,"dps":700,"yieldPct":1.04,"payoutPct":27.57}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":963424733722,"operatingIncome":164072470663,"netIncome":102956627488,"controllingNetIncome":99548793170,"ebitda":197897283277,"fcff":107081790942,"cfo":185742037237,"capex":81369399523,"totalAssets":1006120382646,"totalLiabilities":272332651913,"totalEquity":733787730733,"cash":183858842028,"totalDebt":137241804030},{"fiscalYear":2019,"statement":"연결","revenue":1021271672775,"operatingIncome":174184665880,"netIncome":119290716527,"controllingNetIncome":117218710501,"ebitda":235562442076,"fcff":96902437459,"cfo":195110976899,"capex":102332545513,"totalAssets":1159459650316,"totalLiabilities":317791133396,"totalEquity":841668516920,"cash":346352700901,"totalDebt":170425061413},{"fiscalYear":2020,"statement":"연결","revenue":null,"operatingIncome":16575356469,"netIncome":1444437253839,"controllingNetIncome":56153929344,"ebitda":322913642763,"fcff":-21612983448,"cfo":70870288619,"capex":95070673876,"totalAssets":1339377713537,"totalLiabilities":303291220254,"totalEquity":1036086493283,"cash":108938927205,"totalDebt":188405220966},{"fiscalYear":2021,"statement":"연결","revenue":417194970875,"operatingIncome":54441548055,"netIncome":29996155345,"controllingNetIncome":31458384310,"ebitda":null,"fcff":-14831696518,"cfo":4489619111,"capex":22647336701,"totalAssets":1523515820019,"totalLiabilities":419074295825,"totalEquity":1104441524194,"cash":153787656308,"totalDebt":266510276298},{"fiscalYear":2022,"statement":"연결","revenue":565106276036,"operatingIncome":73497317893,"netIncome":59539287272,"controllingNetIncome":64189464970,"ebitda":null,"fcff":-43520475146,"cfo":-5340130074,"capex":47430795028,"totalAssets":1689281067174,"totalLiabilities":507496360946,"totalEquity":1181784706228,"cash":102481934590,"totalDebt":314609619191},{"fiscalYear":2023,"statement":"연결","revenue":661555097819,"operatingIncome":120961316226,"netIncome":83427195418,"controllingNetIncome":91027788085,"ebitda":156466173122,"fcff":-17664394894,"cfo":99474195816,"capex":131797208352,"totalAssets":1784937898542,"totalLiabilities":520758178125,"totalEquity":1264179720417,"cash":124004387705,"totalDebt":373770951779},{"fiscalYear":2024,"statement":"연결","revenue":515379498506,"operatingIncome":85313447432,"netIncome":55741024111,"controllingNetIncome":58768155198,"ebitda":null,"fcff":7784447870,"cfo":85127742515,"capex":89665410881,"totalAssets":1996621270968,"totalLiabilities":505485677005,"totalEquity":1491135593963,"cash":130790014699,"totalDebt":258520635997},{"fiscalYear":2025,"statement":"연결","revenue":556646781397,"operatingIncome":8859913929,"netIncome":495558016939,"controllingNetIncome":454962877720,"ebitda":151557080143,"fcff":25746925535,"cfo":46552322856,"capex":34451810809,"totalAssets":2658817185091,"totalLiabilities":711208582118,"totalEquity":1947608602973,"cash":217639195435,"totalDebt":22171795384}],"quarterly":[{"stockCode":"036830","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":140896828081,"operatingIncome":11002498256,"netIncome":71650808286,"prevYearRevenue":94667507590,"prevYearOperatingIncome":5679931971,"prevYearNetIncome":6226832591,"source":"11014","updatedAt":"2026-08-26T22:20:48.045Z"},{"stockCode":"036830","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":140246944827,"operatingIncome":-18350552951,"netIncome":388425019053,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:48.048Z"},{"stockCode":"036830","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":176320057278,"operatingIncome":1491880292,"netIncome":23573130523,"prevYearRevenue":126342405731,"prevYearOperatingIncome":9438947328,"prevYearNetIncome":12634883674,"source":"11013","updatedAt":"2026-08-26T22:20:47.538Z"},{"stockCode":"036830","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":208793353326,"operatingIncome":31891851928,"netIncome":107805991616,"prevYearRevenue":149160602758,"prevYearOperatingIncome":6769021296,"prevYearNetIncome":22847305926,"source":"11012","updatedAt":"2026-08-26T22:20:47.798Z"}]}