{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/103590","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":"103590","name":"일진전기","market":"KOSPI","sector":"절연선 및 케이블 제조업","lastPrice":76500,"marketCap":3647932335000,"sharesOutstanding":47685390,"asOf":"2026-09-26T15:09:35.447Z"},"valuation":{"fiscalYear":2025,"per":35.11,"perTtm":25.94,"ttmPeriod":"25Q3~26Q2","pbr":6.2,"psr":1.78,"evEbitda":20.32,"ev":3510369086000,"fcff":63475276711,"fcffYield":0.0181,"roe":0.1908,"revenueGrowth":{"y1":0.2963,"y3":0.2063,"y5":0.2363},"operatingIncomeGrowth":{"y1":0.8964,"y3":0.6871,"y5":0.6147},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.057Z"},"price":{"high52w":144100,"low52w":34550,"fromHigh":-0.4691,"returns":[{"label":"1개월","value":0.0186},{"label":"3개월","value":0.1608},{"label":"6개월","value":0.0186},{"label":"1년","value":1.2566},{"label":"3년","value":4.8891},{"label":"5년","value":11.8356}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":0.9,"payoutPct":22.95},{"fiscalYear":2024,"dps":300,"yieldPct":1.1,"payoutPct":30.96},{"fiscalYear":2023,"dps":220,"yieldPct":2.1,"payoutPct":23.61},{"fiscalYear":2022,"dps":130,"yieldPct":2.4,"payoutPct":19.9},{"fiscalYear":2021,"dps":100,"yieldPct":2,"payoutPct":24.8},{"fiscalYear":2020,"dps":60,"yieldPct":1.9,"payoutPct":46.15},{"fiscalYear":2017,"dps":0,"yieldPct":1.2,"payoutPct":-106.53}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":714649868649,"operatingIncome":14155545854,"netIncome":8334408120,"controllingNetIncome":8334408120,"ebitda":28602581909,"fcff":28550488870,"cfo":26722775155,"capex":4881879946,"totalAssets":735434079471,"totalLiabilities":414165331640,"totalEquity":321268747831,"cash":19003821009,"totalDebt":195759749160},{"fiscalYear":2016,"statement":"연결","revenue":678079933020,"operatingIncome":4464459015,"netIncome":1419328969,"controllingNetIncome":1419328969,"ebitda":19340838129,"fcff":-13665754843,"cfo":-10011054240,"capex":7360392562,"totalAssets":728757944901,"totalLiabilities":408848239358,"totalEquity":319909705543,"cash":21615715835,"totalDebt":214428889019},{"fiscalYear":2017,"statement":"연결","revenue":761984401339,"operatingIncome":5966047948,"netIncome":-2087995661,"controllingNetIncome":-2087995661,"ebitda":21236467514,"fcff":-8306937985,"cfo":4514660935,"capex":14938143643,"totalAssets":756774591469,"totalLiabilities":438805343651,"totalEquity":317969247818,"cash":16938713859,"totalDebt":236727904135},{"fiscalYear":2018,"statement":"연결","revenue":731430723855,"operatingIncome":5232346810,"netIncome":-14444780541,"controllingNetIncome":-14444780541,"ebitda":21603606320,"fcff":-34810384020,"cfo":-17987477246,"capex":22474928442,"totalAssets":778631600959,"totalLiabilities":478307703529,"totalEquity":300323897430,"cash":13120111902,"totalDebt":280022596836},{"fiscalYear":2019,"statement":"연결","revenue":668304096799,"operatingIncome":11423545228,"netIncome":3604463098,"controllingNetIncome":3400568102,"ebitda":30038527261,"fcff":23048991707,"cfo":25541035645,"capex":9478484240,"totalAssets":780849822476,"totalLiabilities":477125356781,"totalEquity":303724465695,"cash":27712063393,"totalDebt":272792911728},{"fiscalYear":2020,"statement":"연결","revenue":707930789714,"operatingIncome":13776691618,"netIncome":4818812413,"controllingNetIncome":5159783721,"ebitda":29784106696,"fcff":58385701682,"cfo":57664627757,"capex":6380698780,"totalAssets":790379091642,"totalLiabilities":481494842226,"totalEquity":308884249416,"cash":40565758935,"totalDebt":238957814217},{"fiscalYear":2021,"statement":"연결","revenue":932362520580,"operatingIncome":20402669112,"netIncome":null,"controllingNetIncome":14946262435,"ebitda":35029115295,"fcff":-1743578033,"cfo":9620953048,"capex":16138166034,"totalAssets":837942610833,"totalLiabilities":514885050517,"totalEquity":323057560316,"cash":23654942533,"totalDebt":220072241954},{"fiscalYear":2022,"statement":"연결","revenue":1164706090212,"operatingIncome":31490877242,"netIncome":null,"controllingNetIncome":24221646869,"ebitda":44076577678,"fcff":31546236384,"cfo":50573216276,"capex":25231854530,"totalAssets":839513249151,"totalLiabilities":494610873687,"totalEquity":344902375464,"cash":39456657378,"totalDebt":196807960415},{"fiscalYear":2023,"statement":"연결","revenue":1246731647188,"operatingIncome":60756520579,"netIncome":null,"controllingNetIncome":34540066652,"ebitda":72070552366,"fcff":34484353311,"cfo":49223343515,"capex":24014861243,"totalAssets":928888144074,"totalLiabilities":557745967855,"totalEquity":371142176219,"cash":56717295702,"totalDebt":186931730000},{"fiscalYear":2024,"statement":"연결","revenue":1577247371000,"operatingIncome":79742010000,"netIncome":null,"controllingNetIncome":46193258000,"ebitda":94372065000,"fcff":39833650085,"cfo":105677318000,"capex":70563165000,"totalAssets":1249038272000,"totalLiabilities":748728568000,"totalEquity":500309704000,"cash":140017884000,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":2044552052000,"operatingIncome":151226606000,"netIncome":103889478000,"controllingNetIncome":103889478000,"ebitda":172795352000,"fcff":63475276711,"cfo":86862549000,"capex":27140068000,"totalAssets":1525996520000,"totalLiabilities":937325117000,"totalEquity":588671403000,"cash":137563249000,"totalDebt":null}],"quarterly":[{"stockCode":"103590","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":450153532000,"operatingIncome":35336328000,"netIncome":27586015000,"prevYearRevenue":331367604000,"prevYearOperatingIncome":14675943000,"prevYearNetIncome":7734853000,"source":"11014","updatedAt":"2026-08-26T22:19:33.873Z"},{"stockCode":"103590","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":614150029000,"operatingIncome":44240495000,"netIncome":27181291000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:33.885Z"},{"stockCode":"103590","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":506129977000,"operatingIncome":50762956000,"netIncome":35906361000,"prevYearRevenue":457428128000,"prevYearOperatingIncome":34043295000,"prevYearNetIncome":22874276000,"source":"11013","updatedAt":"2026-08-26T22:19:33.314Z"},{"stockCode":"103590","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":637384739000,"operatingIncome":71962094000,"netIncome":49942081000,"prevYearRevenue":522820363000,"prevYearOperatingIncome":37606488000,"prevYearNetIncome":26247896000,"source":"11012","updatedAt":"2026-08-26T22:19:33.560Z"}]}