{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/093370","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":"093370","name":"후성","market":"KOSPI","sector":"기초 화학물질 제조업","lastPrice":13600,"marketCap":1458672488000,"sharesOutstanding":107255330,"asOf":"2026-09-26T15:09:35.435Z"},"valuation":{"fiscalYear":2025,"per":274.62,"perTtm":32.6,"ttmPeriod":"25Q3~26Q2","pbr":4.36,"psr":3.09,"evEbitda":44.73,"ev":1700069726531,"fcff":25868196479,"fcffYield":0.0152,"roe":0.0161,"revenueGrowth":{"y1":0.0771,"y3":-0.0825,"y5":0.1251},"operatingIncomeGrowth":{"y1":null,"y3":-0.3781,"y5":0.5529},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.104Z"},"price":{"high52w":22400,"low52w":5810,"fromHigh":-0.3929,"returns":[{"label":"1개월","value":0.0413},{"label":"3개월","value":-0.1712},{"label":"6개월","value":0.8453},{"label":"1년","value":1.3328},{"label":"3년","value":0.3294},{"label":"5년","value":-0.3915}]},"dividends":[{"fiscalYear":2022,"dps":20,"yieldPct":0.17,"payoutPct":1.9},{"fiscalYear":2021,"dps":15,"yieldPct":0.07,"payoutPct":6.2},{"fiscalYear":2019,"dps":15,"yieldPct":3,"payoutPct":17.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":215238475690,"operatingIncome":15626870804,"netIncome":13721206184,"controllingNetIncome":13938469456,"ebitda":31467701194,"fcff":1337712295,"cfo":34645649700,"capex":36532664117,"totalAssets":261388268660,"totalLiabilities":163394032643,"totalEquity":97994236017,"cash":12354245570,"totalDebt":121525598980},{"fiscalYear":2016,"statement":"연결","revenue":192073255877,"operatingIncome":36433577422,"netIncome":65591684931,"controllingNetIncome":64225832608,"ebitda":39591599315,"fcff":27959832531,"cfo":34938983276,"capex":9995994060,"totalAssets":315083346155,"totalLiabilities":151704788969,"totalEquity":163378557186,"cash":20274922794,"totalDebt":102427832250},{"fiscalYear":2017,"statement":"연결","revenue":248838269757,"operatingIncome":35482505923,"netIncome":28223114843,"controllingNetIncome":29135600299,"ebitda":62673085757,"fcff":24106442796,"cfo":51901673855,"capex":30000738505,"totalAssets":316114969405,"totalLiabilities":107203523528,"totalEquity":208911445877,"cash":34764202398,"totalDebt":74414230000},{"fiscalYear":2018,"statement":"연결","revenue":274933667322,"operatingIncome":39591457357,"netIncome":28050996348,"controllingNetIncome":30831968905,"ebitda":55012733230,"fcff":-93069484031,"cfo":30713638486,"capex":125185853018,"totalAssets":441480959551,"totalLiabilities":195980507933,"totalEquity":245500451618,"cash":32737066948,"totalDebt":149105692050},{"fiscalYear":2019,"statement":"연결","revenue":248943837512,"operatingIncome":13436224564,"netIncome":205810062,"controllingNetIncome":8100276230,"ebitda":47862333240,"fcff":-77502117779,"cfo":31765265445,"capex":111435837007,"totalAssets":528907906027,"totalLiabilities":285964095747,"totalEquity":242943810280,"cash":40122039634,"totalDebt":235313828334},{"fiscalYear":2020,"statement":"연결","revenue":261599806337,"operatingIncome":2806756006,"netIncome":-1334232541,"controllingNetIncome":5992282698,"ebitda":41183786376,"fcff":4783738023,"cfo":40602732043,"capex":40328604805,"totalAssets":536123529177,"totalLiabilities":294938889376,"totalEquity":241184639801,"cash":49803234982,"totalDebt":247535303212},{"fiscalYear":2021,"statement":"연결","revenue":381256774874,"operatingIncome":58138943581,"netIncome":31279494106,"controllingNetIncome":22564471869,"ebitda":90020575138,"fcff":30737823996,"cfo":83446715705,"capex":59149677458,"totalAssets":616334424036,"totalLiabilities":332875873872,"totalEquity":283458550164,"cash":39352362411,"totalDebt":209940651195},{"fiscalYear":2022,"statement":"연결","revenue":610564329261,"operatingIncome":105370138192,"netIncome":112437648934,"controllingNetIncome":97048992149,"ebitda":null,"fcff":-19153426834,"cfo":94332855439,"capex":117732716619,"totalAssets":933755417033,"totalLiabilities":518459264841,"totalEquity":415296152192,"cash":78961316459,"totalDebt":335778041213},{"fiscalYear":2023,"statement":"연결","revenue":523191899192,"operatingIncome":-46105756733,"netIncome":-84392136579,"controllingNetIncome":-53917254667,"ebitda":139533605183,"fcff":-103524962410,"cfo":-5840974605,"capex":105573702769,"totalAssets":853376951920,"totalLiabilities":521907370047,"totalEquity":331469581873,"cash":27797408721,"totalDebt":402960565011},{"fiscalYear":2024,"statement":"연결","revenue":437795018982,"operatingIncome":-9575604806,"netIncome":-83359194090,"controllingNetIncome":-69357619388,"ebitda":146611906896,"fcff":3598357412,"cfo":75637734093,"capex":80539927873,"totalAssets":826277280544,"totalLiabilities":493529728930,"totalEquity":332747551614,"cash":54898711139,"totalDebt":252552529924},{"fiscalYear":2025,"statement":"연결","revenue":471564293544,"operatingIncome":25349847519,"netIncome":7028192679,"controllingNetIncome":5311668698,"ebitda":38008607138,"fcff":25868196479,"cfo":39575579438,"capex":39217806063,"totalAssets":827498687937,"totalLiabilities":438143772393,"totalEquity":389354915544,"cash":67697035372,"totalDebt":309094273903}],"quarterly":[{"stockCode":"093370","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":120986978116,"operatingIncome":5836834993,"netIncome":14407232829,"prevYearRevenue":106873860479,"prevYearOperatingIncome":-1797364187,"prevYearNetIncome":-3545125611,"source":"11014","updatedAt":"2026-08-26T22:20:23.679Z"},{"stockCode":"093370","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":119253483174,"operatingIncome":4849776342,"netIncome":12619058798,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:23.683Z"},{"stockCode":"093370","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":141446479946,"operatingIncome":9262065808,"netIncome":-7241340070,"prevYearRevenue":107117451805,"prevYearOperatingIncome":-104857430,"prevYearNetIncome":-1938626052,"source":"11013","updatedAt":"2026-08-26T22:20:23.157Z"},{"stockCode":"093370","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":188221516553,"operatingIncome":23399254123,"netIncome":24958712300,"prevYearRevenue":124206380449,"prevYearOperatingIncome":14768093614,"prevYearNetIncome":-18059472896,"source":"11012","updatedAt":"2026-08-26T22:20:23.404Z"}]}