{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/114810","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":"114810","name":"한솔아이원스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":13530,"marketCap":380777144220,"sharesOutstanding":28143174,"asOf":"2026-09-26T15:09:35.454Z"},"valuation":{"fiscalYear":2025,"per":13.39,"perTtm":18.2,"ttmPeriod":"25Q3~26Q2","pbr":1.81,"psr":1.92,"evEbitda":8.97,"ev":380706955201,"fcff":3406502390,"fcffYield":0.0089,"roe":0.1449,"revenueGrowth":{"y1":0.2653,"y3":0.0665,"y5":0.0633},"operatingIncomeGrowth":{"y1":0.4444,"y3":-0.0261,"y5":0.2352},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.531Z"},"price":{"high52w":19670,"low52w":7250,"fromHigh":-0.3122,"returns":[{"label":"1개월","value":0.0173},{"label":"3개월","value":0.0472},{"label":"6개월","value":-0.0336},{"label":"1년","value":0.0521},{"label":"3년","value":0.5642},{"label":"5년","value":0.5017}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":170603192936,"operatingIncome":5368354774,"netIncome":866174232,"controllingNetIncome":null,"ebitda":14063718787,"fcff":-6755497179,"cfo":9745167675,"capex":16500664854,"totalAssets":197643350894,"totalLiabilities":136421833187,"totalEquity":61221517707,"cash":5510953295,"totalDebt":97045455538},{"fiscalYear":2019,"statement":"연결","revenue":122297431601,"operatingIncome":520759782,"netIncome":-894133781,"controllingNetIncome":-894133781,"ebitda":9128362507,"fcff":4906175027,"cfo":8008968530,"capex":3102793503,"totalAssets":190318342347,"totalLiabilities":131362932770,"totalEquity":58955409577,"cash":12310160672,"totalDebt":93432657474},{"fiscalYear":2020,"statement":"연결","revenue":146265046480,"operatingIncome":11585196171,"netIncome":3732806251,"controllingNetIncome":3732806251,"ebitda":19300697935,"fcff":39480743675,"cfo":45721132611,"capex":6240388936,"totalAssets":166418530580,"totalLiabilities":110062201595,"totalEquity":56356328985,"cash":9274989810,"totalDebt":73242865917},{"fiscalYear":2021,"statement":"연결","revenue":163667400665,"operatingIncome":38460899939,"netIncome":27603596494,"controllingNetIncome":27603596494,"ebitda":46416416020,"fcff":27577838967,"cfo":38815160024,"capex":11237321057,"totalAssets":179264686439,"totalLiabilities":98042189744,"totalEquity":81222496695,"cash":16490063393,"totalDebt":51182731313},{"fiscalYear":2022,"statement":"연결","revenue":163912364523,"operatingIncome":36072901461,"netIncome":28291077995,"controllingNetIncome":28291077995,"ebitda":43315011417,"fcff":8543573330,"cfo":22813303146,"capex":14269729816,"totalAssets":227367389428,"totalLiabilities":76552162587,"totalEquity":150815226841,"cash":18848015325,"totalDebt":44830108037},{"fiscalYear":2023,"statement":"연결","revenue":123932727886,"operatingIncome":8216796871,"netIncome":2131749985,"controllingNetIncome":2131749985,"ebitda":15897272482,"fcff":-7014193018,"cfo":19830250068,"capex":26844443086,"totalAssets":220898034566,"totalLiabilities":69020318711,"totalEquity":151877715855,"cash":1980816311,"totalDebt":41192037359},{"fiscalYear":2024,"statement":"연결","revenue":157137657251,"operatingIncome":23065681206,"netIncome":31072611398,"controllingNetIncome":31072611398,"ebitda":31975162731,"fcff":29670112495,"cfo":37173116583,"capex":8137587124,"totalAssets":231936910947,"totalLiabilities":49735812430,"totalEquity":182201098517,"cash":8813587439,"totalDebt":20534999862},{"fiscalYear":2025,"statement":"연결","revenue":198830230410,"operatingIncome":33316939791,"netIncome":28435065679,"controllingNetIncome":28435065679,"ebitda":42434238171,"fcff":3406502390,"cfo":23635086619,"capex":20228584229,"totalAssets":254358289046,"totalLiabilities":44087206641,"totalEquity":210271082405,"cash":737323906,"totalDebt":667134887}],"quarterly":[{"stockCode":"114810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":51223987501,"operatingIncome":9380140718,"netIncome":6441458136,"prevYearRevenue":36546361394,"prevYearOperatingIncome":4692464498,"prevYearNetIncome":4210843087,"source":"11014","updatedAt":"2026-08-26T22:22:23.212Z"},{"stockCode":"114810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":51733687022,"operatingIncome":2944319144,"netIncome":3895156482,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:23.215Z"},{"stockCode":"114810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":49162276505,"operatingIncome":7118342006,"netIncome":5414705867,"prevYearRevenue":48851407837,"prevYearOperatingIncome":11906237250,"prevYearNetIncome":10634783115,"source":"11013","updatedAt":"2026-08-26T22:22:22.704Z"},{"stockCode":"114810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":53737600592,"operatingIncome":6560670112,"netIncome":5164961523,"prevYearRevenue":47021148050,"prevYearOperatingIncome":9086242679,"prevYearNetIncome":7463667946,"source":"11012","updatedAt":"2026-08-26T22:22:22.955Z"}]}