{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/108670","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":"108670","name":"LX하우시스","market":"KOSPI","sector":"플라스틱제품 제조업","lastPrice":32900,"marketCap":295036343000,"sharesOutstanding":8967670,"asOf":"2026-09-26T15:09:35.450Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":8.15,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.09,"evEbitda":4.67,"ev":886882343000,"fcff":140567500000,"fcffYield":0.1585,"roe":-0.0515,"revenueGrowth":{"y1":-0.1101,"y3":-0.0416,"y5":0.0091},"operatingIncomeGrowth":{"y1":-0.866,"y3":-0.0438,"y5":-0.2872},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.062Z"},"price":{"high52w":42500,"low52w":27700,"fromHigh":-0.2259,"returns":[{"label":"1개월","value":-0.0573},{"label":"3개월","value":0.1003},{"label":"6개월","value":0.1524},{"label":"1년","value":0.1687},{"label":"3년","value":-0.2817},{"label":"5년","value":-0.5978}]},"dividends":[{"fiscalYear":2024,"dps":1000,"yieldPct":3.3,"payoutPct":22.6},{"fiscalYear":2023,"dps":1700,"yieldPct":3.8,"payoutPct":27.5},{"fiscalYear":2022,"dps":200,"yieldPct":0.6,"payoutPct":null},{"fiscalYear":2021,"dps":300,"yieldPct":0.4,"payoutPct":23.3},{"fiscalYear":2020,"dps":300,"yieldPct":0.3,"payoutPct":null},{"fiscalYear":2019,"dps":250,"yieldPct":0.4,"payoutPct":22},{"fiscalYear":2018,"dps":250,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2017,"dps":1800,"yieldPct":1.8,"payoutPct":26.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":3266496000000,"operatingIncome":70371000000,"netIncome":-53127000000,"controllingNetIncome":-53127000000,"ebitda":261295000000,"fcff":-88872420000,"cfo":140663000000,"capex":256922000000,"totalAssets":2509714000000,"totalLiabilities":1592967000000,"totalEquity":916747000000,"cash":134480000000,"totalDebt":1202890000000},{"fiscalYear":2019,"statement":"연결","revenue":3186807000000,"operatingIncome":68777000000,"netIncome":11565000000,"controllingNetIncome":11565000000,"ebitda":160561000000,"fcff":188880920000,"cfo":344803000000,"capex":185768000000,"totalAssets":2565579000000,"totalLiabilities":1649601000000,"totalEquity":915978000000,"cash":139134000000,"totalDebt":1142900000000},{"fiscalYear":2020,"statement":"연결","revenue":3038037000000,"operatingIncome":70987000000,"netIncome":-79466000000,"controllingNetIncome":-77122000000,"ebitda":454064000000,"fcff":330562680000,"cfo":463875000000,"capex":160578000000,"totalAssets":2385372000000,"totalLiabilities":1548157000000,"totalEquity":837215000000,"cash":321384000000,"totalDebt":948360000000},{"fiscalYear":2021,"statement":"연결","revenue":3472000000000,"operatingIncome":67273000000,"netIncome":12664000000,"controllingNetIncome":13090000000,"ebitda":222499000000,"fcff":-47215880415,"cfo":130732000000,"capex":193106000000,"totalAssets":2547391000000,"totalLiabilities":1683973000000,"totalEquity":863418000000,"cash":222173000000,"totalDebt":977244000000},{"fiscalYear":2022,"statement":"연결","revenue":3611151000000,"operatingIncome":14940000000,"netIncome":-117721000000,"controllingNetIncome":-117095000000,"ebitda":292297000000,"fcff":-119851220000,"cfo":72002000000,"capex":217360000000,"totalAssets":2483729000000,"totalLiabilities":1703786000000,"totalEquity":779943000000,"cash":181246000000,"totalDebt":1115708000000},{"fiscalYear":2023,"statement":"연결","revenue":3525807000000,"operatingIncome":109822000000,"netIncome":61786000000,"controllingNetIncome":61786000000,"ebitda":287990000000,"fcff":308056004989,"cfo":371340000000,"capex":101920000000,"totalAssets":2384792000000,"totalLiabilities":1551810000000,"totalEquity":832982000000,"cash":240726000000,"totalDebt":496914000000},{"fiscalYear":2024,"statement":"연결","revenue":3572036000000,"operatingIncome":97465000000,"netIncome":44312000000,"controllingNetIncome":44312000000,"ebitda":223230000000,"fcff":117230744074,"cfo":183996000000,"capex":100671000000,"totalAssets":2354297000000,"totalLiabilities":1484422000000,"totalEquity":869875000000,"cash":169823000000,"totalDebt":853226000000},{"fiscalYear":2025,"statement":"연결","revenue":3178689000000,"operatingIncome":13060000000,"netIncome":-43867000000,"controllingNetIncome":-43867000000,"ebitda":189969000000,"fcff":140567500000,"cfo":195279000000,"capex":80081000000,"totalAssets":2169997000000,"totalLiabilities":1335782000000,"totalEquity":834215000000,"cash":215284000000,"totalDebt":807130000000}],"quarterly":[{"stockCode":"108670","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":812664000000,"operatingIncome":22108000000,"netIncome":13308000000,"prevYearRevenue":890090000000,"prevYearOperatingIncome":22355000000,"prevYearNetIncome":9763000000,"source":"11014","updatedAt":"2026-08-26T22:22:50.204Z"},{"stockCode":"108670","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":765156000000,"operatingIncome":-28908000000,"netIncome":-54652000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:50.207Z"},{"stockCode":"108670","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":814714000000,"operatingIncome":45884000000,"netIncome":30442000000,"prevYearRevenue":781390000000,"prevYearOperatingIncome":7062000000,"prevYearNetIncome":-2442000000,"source":"11013","updatedAt":"2026-08-26T22:22:49.673Z"},{"stockCode":"108670","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":939692000000,"operatingIncome":54903000000,"netIncome":47092000000,"prevYearRevenue":819479000000,"prevYearOperatingIncome":12798000000,"prevYearNetIncome":-81000000,"source":"11012","updatedAt":"2026-08-26T22:22:49.966Z"}]}