{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/213500","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":"213500","name":"한솔제지","market":"KOSPI","sector":"펄프, 종이 및 판지 제조업","lastPrice":7480,"marketCap":178028308480,"sharesOutstanding":23800576,"asOf":"2026-09-26T15:09:35.491Z"},"valuation":{"fiscalYear":2025,"per":45.81,"perTtm":8.06,"ttmPeriod":"25Q3~26Q2","pbr":0.26,"psr":0.08,"evEbitda":4.4,"ev":452278653359,"fcff":24542606469,"fcffYield":0.0543,"roe":0.0056,"revenueGrowth":{"y1":0.0335,"y3":-0.0233,"y5":0.0869},"operatingIncomeGrowth":{"y1":1.2705,"y3":-0.2735,"y5":-0.1199},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.985Z"},"price":{"high52w":9300,"low52w":6040,"fromHigh":-0.1957,"returns":[{"label":"1개월","value":0.0013},{"label":"3개월","value":0.2384},{"label":"6개월","value":-0.1302},{"label":"1년","value":-0.1412},{"label":"3년","value":-0.2842},{"label":"5년","value":-0.5467}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":6,"payoutPct":305.71},{"fiscalYear":2024,"dps":500,"yieldPct":5.9,"payoutPct":null},{"fiscalYear":2023,"dps":500,"yieldPct":4.7,"payoutPct":675.13},{"fiscalYear":2022,"dps":700,"yieldPct":null,"payoutPct":22.5},{"fiscalYear":2021,"dps":600,"yieldPct":null,"payoutPct":104.3},{"fiscalYear":2020,"dps":700,"yieldPct":null,"payoutPct":28.1},{"fiscalYear":2019,"dps":600,"yieldPct":4.1,"payoutPct":35.6},{"fiscalYear":2018,"dps":600,"yieldPct":3.6,"payoutPct":34.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1792348189359,"operatingIncome":111355429066,"netIncome":38096152432,"controllingNetIncome":38096152432,"ebitda":206954219339,"fcff":63450382354,"cfo":124064312456,"capex":81214262356,"totalAssets":1802836469122,"totalLiabilities":1215323133992,"totalEquity":587513335130,"cash":5132270057,"totalDebt":366612313327},{"fiscalYear":2019,"statement":"연결","revenue":1912587772758,"operatingIncome":105301496509,"netIncome":40023860413,"controllingNetIncome":40023860413,"ebitda":240014708158,"fcff":164721245177,"cfo":199444976776,"capex":50310451234,"totalAssets":1743277584645,"totalLiabilities":1131203161349,"totalEquity":612074423296,"cash":26662722556,"totalDebt":366021128529},{"fiscalYear":2020,"statement":"연결","revenue":1509871173052,"operatingIncome":94561342525,"netIncome":59268596924,"controllingNetIncome":59268596924,"ebitda":173207995422,"fcff":70858838702,"cfo":125208594087,"capex":67655522543,"totalAssets":1739627806890,"totalLiabilities":1104806162972,"totalEquity":634821643918,"cash":30590585631,"totalDebt":416983852421},{"fiscalYear":2021,"statement":"연결","revenue":1834223977012,"operatingIncome":60727652921,"netIncome":13675492737,"controllingNetIncome":13674902686,"ebitda":97221026749,"fcff":47648262841,"cfo":105799793762,"capex":69172338698,"totalAssets":1887832972302,"totalLiabilities":1208499790521,"totalEquity":679333181781,"cash":26026375696,"totalDebt":383335512970},{"fiscalYear":2022,"statement":"연결","revenue":2457952593665,"operatingIncome":130225532966,"netIncome":73819817785,"controllingNetIncome":73818937215,"ebitda":179557516175,"fcff":-82234051228,"cfo":-62820730270,"capex":38635907745,"totalAssets":2210015517155,"totalLiabilities":1467471503690,"totalEquity":742544013465,"cash":74422507935,"totalDebt":316025444777},{"fiscalYear":2023,"statement":"연결","revenue":2194102551558,"operatingIncome":47243516765,"netIncome":1761168152,"controllingNetIncome":1758915755,"ebitda":134817089109,"fcff":200209426387,"cfo":238466486401,"capex":68813054992,"totalAssets":2074407699041,"totalLiabilities":1350306996746,"totalEquity":724100702295,"cash":88483176439,"totalDebt":399238943083},{"fiscalYear":2024,"statement":"연결","revenue":2215792424792,"operatingIncome":21991294920,"netIncome":-30395626661,"controllingNetIncome":-30393707912,"ebitda":91272597941,"fcff":19431565170,"cfo":29346747274,"capex":45172528352,"totalAssets":2016850557370,"totalLiabilities":1329564252421,"totalEquity":687286304949,"cash":50514583806,"totalDebt":374140167164},{"fiscalYear":2025,"statement":"연결","revenue":2290040442405,"operatingIncome":49932105257,"netIncome":3889085144,"controllingNetIncome":3886550992,"ebitda":102901798613,"fcff":24542606469,"cfo":66598315640,"capex":77497165578,"totalAssets":1993741068936,"totalLiabilities":1296098801088,"totalEquity":697642267848,"cash":25640748607,"totalDebt":299891093486}],"quarterly":[{"stockCode":"213500","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":554829844890,"operatingIncome":2550335223,"netIncome":-9089923089,"prevYearRevenue":556191748356,"prevYearOperatingIncome":-4338998501,"prevYearNetIncome":-12133477958,"source":"11014","updatedAt":"2026-08-26T22:24:54.482Z"},{"stockCode":"213500","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":594574928485,"operatingIncome":7708680566,"netIncome":-2214403129,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:54.483Z"},{"stockCode":"213500","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":559803557933,"operatingIncome":11240807114,"netIncome":3423080859,"prevYearRevenue":575596236435,"prevYearOperatingIncome":20338100882,"prevYearNetIncome":6712425981,"source":"11013","updatedAt":"2026-08-26T22:24:53.961Z"},{"stockCode":"213500","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":592742934637,"operatingIncome":50803654215,"netIncome":29963959460,"prevYearRevenue":565039432595,"prevYearOperatingIncome":19334988586,"prevYearNetIncome":8480985381,"source":"11012","updatedAt":"2026-08-26T22:24:54.233Z"}]}