{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/107590","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":"107590","name":"미원홀딩스","market":"KOSPI","sector":"기타 금융업","lastPrice":60400,"marketCap":140128000000,"sharesOutstanding":2320000,"asOf":"2026-09-26T15:09:35.449Z"},"valuation":{"fiscalYear":2025,"per":5.35,"perTtm":2.36,"ttmPeriod":"25Q3~26Q2","pbr":0.48,"psr":0.28,"evEbitda":7.2,"ev":211922493809,"fcff":29739113196,"fcffYield":0.1403,"roe":0.0952,"revenueGrowth":{"y1":0.0339,"y3":-0.0044,"y5":0.1126},"operatingIncomeGrowth":{"y1":-0.1167,"y3":-0.0378,"y5":-0.0137},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.061Z"},"price":{"high52w":71800,"low52w":52500,"fromHigh":-0.1588,"returns":[{"label":"1개월","value":-0.0131},{"label":"3개월","value":0.1206},{"label":"6개월","value":-0.0708},{"label":"1년","value":-0.1599},{"label":"3년","value":-0.3244},{"label":"5년","value":-0.5389}]},"dividends":[{"fiscalYear":2025,"dps":700,"yieldPct":1,"payoutPct":6.2},{"fiscalYear":2024,"dps":700,"yieldPct":0.9,"payoutPct":6.4},{"fiscalYear":2023,"dps":700,"yieldPct":0.9,"payoutPct":12.3},{"fiscalYear":2022,"dps":700,"yieldPct":0.7,"payoutPct":6.1},{"fiscalYear":2021,"dps":500,"yieldPct":0.3,"payoutPct":3.5},{"fiscalYear":2020,"dps":500,"yieldPct":0.7,"payoutPct":6.61},{"fiscalYear":2019,"dps":400,"yieldPct":1,"payoutPct":6.07},{"fiscalYear":2018,"dps":400,"yieldPct":1.17,"payoutPct":9.63}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":141970840097,"operatingIncome":3612785705,"netIncome":9740481883,"controllingNetIncome":9686767394,"ebitda":5282131746,"fcff":7442568230,"cfo":9020838178,"capex":1804675582,"totalAssets":222015478847,"totalLiabilities":89947021923,"totalEquity":132068456924,"cash":12354500403,"totalDebt":28314540000},{"fiscalYear":2019,"statement":"연결","revenue":188376778923,"operatingIncome":7763815076,"netIncome":16268199700,"controllingNetIncome":15367671112,"ebitda":10859590784,"fcff":-1921812001,"cfo":-1598963274,"capex":1054074910,"totalAssets":315171349686,"totalLiabilities":117560804316,"totalEquity":197610545370,"cash":14995785512,"totalDebt":53923348440},{"fiscalYear":2020,"statement":"연결","revenue":288971437201,"operatingIncome":21798300318,"netIncome":null,"controllingNetIncome":17555635275,"ebitda":28603651678,"fcff":22856972017,"cfo":25040686521,"capex":3275431760,"totalAssets":331257262740,"totalLiabilities":132989917528,"totalEquity":198267345212,"cash":14282117593,"totalDebt":63868772004},{"fiscalYear":2021,"statement":"연결","revenue":421385924191,"operatingIncome":29724423052,"netIncome":40232180768,"controllingNetIncome":33136678428,"ebitda":35824062901,"fcff":17984822320,"cfo":20147479624,"capex":3462665874,"totalAssets":426808405295,"totalLiabilities":191049963834,"totalEquity":235758441462,"cash":13970559199,"totalDebt":88262737366},{"fiscalYear":2022,"statement":"연결","revenue":499293421104,"operatingIncome":22840986830,"netIncome":26602299713,"controllingNetIncome":20180544592,"ebitda":28815168702,"fcff":-961735571,"cfo":23087776620,"capex":26593224293,"totalAssets":485886407079,"totalLiabilities":229582717353,"totalEquity":256303689726,"cash":9377087649,"totalDebt":105312567071},{"fiscalYear":2023,"statement":"연결","revenue":443162257779,"operatingIncome":15564411112,"netIncome":17037305526,"controllingNetIncome":13215481089,"ebitda":23120101690,"fcff":6489584299,"cfo":21373406137,"capex":18510378618,"totalAssets":467503157829,"totalLiabilities":197574631444,"totalEquity":269928526385,"cash":11926094542,"totalDebt":110079628923},{"fiscalYear":2024,"statement":"연결","revenue":476575958592,"operatingIncome":23033364411,"netIncome":29243570528,"controllingNetIncome":25251452635,"ebitda":31753302983,"fcff":12494732245,"cfo":12360578880,"capex":4073286637,"totalAssets":494326942400,"totalLiabilities":196740505869,"totalEquity":297586436531,"cash":12565036725,"totalDebt":105289535828},{"fiscalYear":2025,"statement":"연결","revenue":492717916275,"operatingIncome":20345735531,"netIncome":30438679063,"controllingNetIncome":26170288035,"ebitda":29444237386,"fcff":29739113196,"cfo":28596186833,"capex":2441237598,"totalAssets":527900401264,"totalLiabilities":201179637983,"totalEquity":326720763281,"cash":18133276029,"totalDebt":89927769838}],"quarterly":[{"stockCode":"107590","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":128201881008,"operatingIncome":6915434310,"netIncome":10629444005,"prevYearRevenue":117420967658,"prevYearOperatingIncome":4724267451,"prevYearNetIncome":6249767608,"source":"11014","updatedAt":"2026-08-26T22:25:47.716Z"},{"stockCode":"107590","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":118029354528,"operatingIncome":2231286826,"netIncome":3354647416,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:47.719Z"},{"stockCode":"107590","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":147711050796,"operatingIncome":9280626489,"netIncome":15293299315,"prevYearRevenue":128401781844,"prevYearOperatingIncome":6788831068,"prevYearNetIncome":10763838509,"source":"11013","updatedAt":"2026-08-26T22:25:47.177Z"},{"stockCode":"107590","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":160479741129,"operatingIncome":17487051520,"netIncome":30154772197,"prevYearRevenue":118084898895,"prevYearOperatingIncome":4410183327,"prevYearNetIncome":5690749133,"source":"11012","updatedAt":"2026-08-26T22:25:47.437Z"}]}