{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/195870","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":"195870","name":"해성디에스","market":"KOSPI","sector":"전자부품 제조업","lastPrice":59700,"marketCap":1014900000000,"sharesOutstanding":17000000,"asOf":"2026-09-26T15:09:35.484Z"},"valuation":{"fiscalYear":2025,"per":42.61,"perTtm":18.94,"ttmPeriod":"25Q3~26Q2","pbr":1.8,"psr":1.55,"evEbitda":6.27,"ev":906594703175,"fcff":-48885549268,"fcffYield":-0.0539,"roe":0.0425,"revenueGrowth":{"y1":0.0836,"y3":-0.0801,"y5":0.0733},"operatingIncomeGrowth":{"y1":-0.1825,"y3":-0.3896,"y5":0.0133},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.917Z"},"price":{"high52w":102400,"low52w":30750,"fromHigh":-0.417,"returns":[{"label":"1개월","value":0.0737},{"label":"3개월","value":-0.1285},{"label":"6개월","value":0.1015},{"label":"1년","value":1.1095},{"label":"3년","value":0.0623},{"label":"5년","value":0.4214}]},"dividends":[{"fiscalYear":2025,"dps":900,"yieldPct":1.63,"payoutPct":64.23},{"fiscalYear":2024,"dps":800,"yieldPct":3.38,"payoutPct":23.17},{"fiscalYear":2023,"dps":900,"yieldPct":1.67,"payoutPct":18.12},{"fiscalYear":2022,"dps":900,"yieldPct":2.4,"payoutPct":9.6},{"fiscalYear":2021,"dps":600,"yieldPct":1.22,"payoutPct":14.31},{"fiscalYear":2020,"dps":450,"yieldPct":2.06,"payoutPct":25.51},{"fiscalYear":2019,"dps":350,"yieldPct":2.3,"payoutPct":32.46},{"fiscalYear":2018,"dps":300,"yieldPct":2.23,"payoutPct":24.47}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":363290231265,"operatingIncome":26761214194,"netIncome":20727839096,"controllingNetIncome":20844384034,"ebitda":37223541053,"fcff":8880839425,"cfo":36762813333,"capex":29942489047,"totalAssets":306239933904,"totalLiabilities":109877932601,"totalEquity":196362001303,"cash":9427970517,"totalDebt":67842058514},{"fiscalYear":2019,"statement":"연결","revenue":381400317567,"operatingIncome":27024997834,"netIncome":18231057672,"controllingNetIncome":18332215116,"ebitda":49789973276,"fcff":6110094542,"cfo":33520290708,"capex":29182181572,"totalAssets":326587242970,"totalLiabilities":118049126102,"totalEquity":208538116868,"cash":8019092986,"totalDebt":70852560363},{"fiscalYear":2020,"statement":"연결","revenue":458746167572,"operatingIncome":43519674567,"netIncome":29989719980,"controllingNetIncome":29989719980,"ebitda":69734578756,"fcff":7712718143,"cfo":44378902199,"capex":37861286578,"totalAssets":383211976358,"totalLiabilities":151373191556,"totalEquity":231838784802,"cash":23393855956,"totalDebt":85961091232},{"fiscalYear":2021,"statement":"연결","revenue":655373012865,"operatingIncome":86329952850,"netIncome":71051643499,"controllingNetIncome":71261704522,"ebitda":104607339881,"fcff":30171099599,"cfo":57112624480,"capex":28051412284,"totalAssets":474947833310,"totalLiabilities":180632904766,"totalEquity":294314928544,"cash":29263310495,"totalDebt":77893762805},{"fiscalYear":2022,"statement":"연결","revenue":839357973218,"operatingIncome":204416060360,"netIncome":159399505537,"controllingNetIncome":159399505537,"ebitda":224686412606,"fcff":117948006262,"cfo":196854231788,"capex":80391031785,"totalAssets":659613821545,"totalLiabilities":212318527504,"totalEquity":447295294041,"cash":76297795717,"totalDebt":75676690375},{"fiscalYear":2023,"statement":"연결","revenue":672245278175,"operatingIncome":102511938741,"netIncome":84426426250,"controllingNetIncome":84426426250,"ebitda":144698622855,"fcff":48352954764,"cfo":143107280404,"capex":97998526101,"totalAssets":688727319732,"totalLiabilities":173676950604,"totalEquity":515050369128,"cash":139794120429,"totalDebt":37375761886},{"fiscalYear":2024,"statement":"연결","revenue":602993604010,"operatingIncome":56869813937,"netIncome":58697149418,"controllingNetIncome":58697149418,"ebitda":87759313802,"fcff":-96117924555,"cfo":60622308704,"capex":159286245447,"totalAssets":794194183895,"totalLiabilities":237917616723,"totalEquity":556276567172,"cash":84126977522,"totalDebt":31075737074},{"fiscalYear":2025,"statement":"연결","revenue":653396882375,"operatingIncome":46491092436,"netIncome":23820804171,"controllingNetIncome":23820804171,"ebitda":144628437421,"fcff":-48885549268,"cfo":66962774761,"capex":120451067293,"totalAssets":880631376376,"totalLiabilities":316261662930,"totalEquity":564369713446,"cash":108305296825,"totalDebt":null}],"quarterly":[{"stockCode":"195870","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":178588544592,"operatingIncome":16112702890,"netIncome":14073174023,"prevYearRevenue":149422700483,"prevYearOperatingIncome":11709776726,"prevYearNetIncome":5959217539,"source":"11014","updatedAt":"2026-08-26T22:20:42.539Z"},{"stockCode":"195870","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":179947449012,"operatingIncome":21795659839,"netIncome":9605269292,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:42.541Z"},{"stockCode":"195870","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":188652143902,"operatingIncome":10978261787,"netIncome":10826099897,"prevYearRevenue":137478273534,"prevYearOperatingIncome":354674816,"prevYearNetIncome":580608995,"source":"11013","updatedAt":"2026-08-26T22:20:42.016Z"},{"stockCode":"195870","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":211085611184,"operatingIncome":24866714290,"netIncome":19079524105,"prevYearRevenue":157382615237,"prevYearOperatingIncome":8228054891,"prevYearNetIncome":-438248139,"source":"11012","updatedAt":"2026-08-26T22:20:42.257Z"}]}