{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/133820","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":"133820","name":"화인베스틸","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":998,"marketCap":37040272996,"sharesOutstanding":37114502,"asOf":"2026-09-26T15:09:35.465Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.74,"psr":0.2,"evEbitda":4.31,"ev":29483660179,"fcff":-2449272046,"fcffYield":-0.0831,"roe":-0.1226,"revenueGrowth":{"y1":0.5622,"y3":0.1007,"y5":0.1354},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.324Z"},"price":{"high52w":2375,"low52w":899,"fromHigh":-0.5798,"returns":[{"label":"1개월","value":0.0418},{"label":"3개월","value":-0.004},{"label":"6개월","value":-0.1766},{"label":"1년","value":-0.444},{"label":"3년","value":-0.3026},{"label":"5년","value":-0.6739}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":145091595783,"operatingIncome":6274492952,"netIncome":1971120721,"controllingNetIncome":null,"ebitda":14821675848,"fcff":-13189990202,"cfo":-12980632116,"capex":3458074668,"totalAssets":228133466554,"totalLiabilities":127377087050,"totalEquity":100756379504,"cash":1899655661,"totalDebt":106589670901},{"fiscalYear":2019,"statement":"별도","revenue":134798537606,"operatingIncome":-2835662661,"netIncome":-7494971168,"controllingNetIncome":null,"ebitda":5996952682,"fcff":11320524350,"cfo":12074305494,"capex":4596175410,"totalAssets":210800584639,"totalLiabilities":118656322836,"totalEquity":92144261803,"cash":2465113159,"totalDebt":99393939979},{"fiscalYear":2020,"statement":"별도","revenue":98647266991,"operatingIncome":-12993802991,"netIncome":-15522705200,"controllingNetIncome":null,"ebitda":-4539883372,"fcff":6947686123,"cfo":7423753863,"capex":3534170342,"totalAssets":177774671321,"totalLiabilities":101455439664,"totalEquity":76319231657,"cash":5338369576,"totalDebt":92817515544},{"fiscalYear":2021,"statement":"별도","revenue":124076835252,"operatingIncome":5534587867,"netIncome":2374205660,"controllingNetIncome":null,"ebitda":13509921273,"fcff":10951416493,"cfo":11174821919,"capex":2352953617,"totalAssets":183238935517,"totalLiabilities":103741068850,"totalEquity":79497866667,"cash":1301239820,"totalDebt":72344210309},{"fiscalYear":2022,"statement":"별도","revenue":139604226438,"operatingIncome":719072177,"netIncome":-2598981749,"controllingNetIncome":null,"ebitda":8569255621,"fcff":7253226517,"cfo":6346281668,"capex":1529287543,"totalAssets":179622909869,"totalLiabilities":101359925313,"totalEquity":78262984556,"cash":4491937833,"totalDebt":66668416204},{"fiscalYear":2023,"statement":"연결","revenue":132197701719,"operatingIncome":-19776770069,"netIncome":-18028351033,"controllingNetIncome":-17236057148,"ebitda":null,"fcff":-9338506547,"cfo":-6385810771,"capex":6587651164,"totalAssets":190295962377,"totalLiabilities":125305300906,"totalEquity":64990661471,"cash":3529804807,"totalDebt":81572341314},{"fiscalYear":2024,"statement":"연결","revenue":119171936760,"operatingIncome":-19138025747,"netIncome":-29497217527,"controllingNetIncome":-27501956296,"ebitda":-8922062133,"fcff":8923122506,"cfo":7061930096,"capex":2227106298,"totalAssets":152372838073,"totalLiabilities":118779789967,"totalEquity":33593048106,"cash":6099742510,"totalDebt":750136016},{"fiscalYear":2025,"statement":"연결","revenue":186171163411,"operatingIncome":-1670508010,"netIncome":-6106468890,"controllingNetIncome":-5112663753,"ebitda":6844790125,"fcff":-2449272046,"cfo":-3603947008,"capex":2646240481,"totalAssets":171617473798,"totalLiabilities":119852257406,"totalEquity":51765216392,"cash":7855112393,"totalDebt":298499576}],"quarterly":[{"stockCode":"133820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":48514315227,"operatingIncome":31877840,"netIncome":-3384278712,"prevYearRevenue":30662721843,"prevYearOperatingIncome":-6797720622,"prevYearNetIncome":-8226068521,"source":"11014","updatedAt":"2026-08-26T22:32:34.755Z"},{"stockCode":"133820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":53384579418,"operatingIncome":2166597219,"netIncome":-1739567852,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:34.758Z"},{"stockCode":"133820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":50619973488,"operatingIncome":1394012300,"netIncome":99203496,"prevYearRevenue":36645729828,"prevYearOperatingIncome":-5451728336,"prevYearNetIncome":-6587313394,"source":"11013","updatedAt":"2026-08-26T22:32:34.233Z"},{"stockCode":"133820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":49136252064,"operatingIncome":1278201553,"netIncome":-40636351,"prevYearRevenue":47626538938,"prevYearOperatingIncome":1582745267,"prevYearNetIncome":5604691068,"source":"11012","updatedAt":"2026-08-26T22:32:34.514Z"}]}