{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/105630","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":"105630","name":"한세실업","market":"KOSPI","sector":"봉제의복 제조업","lastPrice":8600,"marketCap":344000000000,"sharesOutstanding":40000000,"asOf":"2026-09-26T15:09:35.449Z"},"valuation":{"fiscalYear":2025,"per":6.01,"perTtm":9.75,"ttmPeriod":"25Q3~26Q2","pbr":0.47,"psr":0.18,"evEbitda":4.57,"ev":618938145283,"fcff":-24946941291,"fcffYield":-0.0403,"roe":0.0793,"revenueGrowth":{"y1":0.0801,"y3":-0.0415,"y5":0.0272},"operatingIncomeGrowth":{"y1":-0.4134,"y3":-0.2256,"y5":0.0516},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.060Z"},"price":{"high52w":15510,"low52w":7900,"fromHigh":-0.4455,"returns":[{"label":"1개월","value":-0.0304},{"label":"3개월","value":0.0886},{"label":"6개월","value":-0.2951},{"label":"1년","value":-0.1902},{"label":"3년","value":-0.5635},{"label":"5년","value":-0.6348}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":4.06,"payoutPct":41.27},{"fiscalYear":2024,"dps":500,"yieldPct":3.81,"payoutPct":33.93},{"fiscalYear":2023,"dps":500,"yieldPct":2.26,"payoutPct":17.58},{"fiscalYear":2022,"dps":500,"yieldPct":3,"payoutPct":22.91},{"fiscalYear":2021,"dps":500,"yieldPct":2.3,"payoutPct":29.14},{"fiscalYear":2020,"dps":500,"yieldPct":2.84,"payoutPct":25.16},{"fiscalYear":2019,"dps":500,"yieldPct":2.9,"payoutPct":null},{"fiscalYear":2018,"dps":450,"yieldPct":2.42,"payoutPct":-34.79}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1712686107115,"operatingIncome":38629016754,"netIncome":-49802361400,"controllingNetIncome":-50752338725,"ebitda":100878024038,"fcff":-40285083261,"cfo":-21358558622,"capex":29871826193,"totalAssets":1170729344805,"totalLiabilities":678071687832,"totalEquity":492657656973,"cash":36054869657,"totalDebt":502785685586},{"fiscalYear":2019,"statement":"연결","revenue":1922418715217,"operatingIncome":58999861682,"netIncome":-17267716614,"controllingNetIncome":-249257953,"ebitda":120350670552,"fcff":57622329338,"cfo":87931067863,"capex":45462624914,"totalAssets":1179455696933,"totalLiabilities":724452009761,"totalEquity":455003687172,"cash":81742369203,"totalDebt":520989034618},{"fiscalYear":2020,"statement":"연결","revenue":1698262209445,"operatingIncome":64864260293,"netIncome":25826803573,"controllingNetIncome":35068332212,"ebitda":146633186145,"fcff":29933837286,"cfo":50682930523,"capex":30926130678,"totalAssets":1021055617765,"totalLiabilities":599703859286,"totalEquity":421351758479,"cash":96726055574,"totalDebt":461872660197},{"fiscalYear":2021,"statement":"연결","revenue":1671997051772,"operatingIncome":106694162989,"netIncome":67340655868,"controllingNetIncome":67340655868,"ebitda":110121667065,"fcff":-173196719861,"cfo":-153900419987,"capex":24615166515,"totalAssets":1216241000843,"totalLiabilities":751823859857,"totalEquity":464417140986,"cash":21288777724,"totalDebt":578106507260},{"fiscalYear":2022,"statement":"연결","revenue":2204761177310,"operatingIncome":179585878967,"netIncome":85635184928,"controllingNetIncome":85635184928,"ebitda":183156616554,"fcff":177699794668,"cfo":196687444991,"capex":27500238135,"totalAssets":1239211177169,"totalLiabilities":702124695430,"totalEquity":537086481739,"cash":173103698433,"totalDebt":527158483844},{"fiscalYear":2023,"statement":"연결","revenue":1708756427696,"operatingIncome":168225105469,"netIncome":112035180540,"controllingNetIncome":null,"ebitda":null,"fcff":164958797976,"cfo":190009515304,"capex":44850382327,"totalAssets":1237247610671,"totalLiabilities":593553250948,"totalEquity":643694359723,"cash":71934728903,"totalDebt":423257517925},{"fiscalYear":2024,"statement":"연결","revenue":1797795746533,"operatingIncome":142197707885,"netIncome":58382382679,"controllingNetIncome":58036509428,"ebitda":null,"fcff":15934040528,"cfo":56290511063,"capex":59537097436,"totalAssets":1424527346288,"totalLiabilities":714861592217,"totalEquity":709665754071,"cash":68826194387,"totalDebt":506206034953},{"fiscalYear":2025,"statement":"연결","revenue":1941776924955,"operatingIncome":83416342796,"netIncome":57255205232,"controllingNetIncome":57255205232,"ebitda":135518793656,"fcff":-24946941291,"cfo":85379007016,"capex":134287591230,"totalAssets":1535658846708,"totalLiabilities":800934212365,"totalEquity":734724634343,"cash":311588969552,"totalDebt":586527114835}],"quarterly":[{"stockCode":"105630","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":543397658858,"operatingIncome":36982248246,"netIncome":19573449043,"prevYearRevenue":533949661673,"prevYearOperatingIncome":45225870988,"prevYearNetIncome":35779868885,"source":"11014","updatedAt":"2026-08-26T22:22:31.917Z"},{"stockCode":"105630","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":456078425028,"operatingIncome":13825127730,"netIncome":6318851748,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:31.921Z"},{"stockCode":"105630","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":467216300289,"operatingIncome":10450391108,"netIncome":-3744581931,"prevYearRevenue":467269123439,"prevYearOperatingIncome":20281084926,"prevYearNetIncome":9440045321,"source":"11013","updatedAt":"2026-08-26T22:22:31.428Z"},{"stockCode":"105630","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":561596038206,"operatingIncome":36093623014,"netIncome":13141328650,"prevYearRevenue":475031717630,"prevYearOperatingIncome":12327881894,"prevYearNetIncome":21922859120,"source":"11012","updatedAt":"2026-08-26T22:22:31.669Z"}]}