{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/357780","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":"357780","name":"솔브레인","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":337000,"marketCap":2621376742000,"sharesOutstanding":7778566,"asOf":"2026-09-26T15:09:35.548Z"},"valuation":{"fiscalYear":2025,"per":33.16,"perTtm":19.69,"ttmPeriod":"25Q3~26Q2","pbr":2.48,"psr":2.84,"evEbitda":null,"ev":2489421913118,"fcff":27474010163,"fcffYield":0.011,"roe":0.0766,"revenueGrowth":{"y1":0.0695,"y3":-0.054,"y5":0.1446},"operatingIncomeGrowth":{"y1":-0.2043,"y3":-0.1358,"y5":0.0515},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.067Z"},"price":{"high52w":501000,"low52w":224500,"fromHigh":-0.3273,"returns":[{"label":"1개월","value":-0.0117},{"label":"3개월","value":0.012},{"label":"6개월","value":-0.149},{"label":"1년","value":0.1763},{"label":"3년","value":0.4684},{"label":"5년","value":0.1581}]},"dividends":[{"fiscalYear":2025,"dps":2350,"yieldPct":0.53,"payoutPct":22.77},{"fiscalYear":2024,"dps":2300,"yieldPct":1.38,"payoutPct":15.04},{"fiscalYear":2023,"dps":2000,"yieldPct":0.67,"payoutPct":11.88},{"fiscalYear":2022,"dps":2000,"yieldPct":0.9,"payoutPct":9.53},{"fiscalYear":2021,"dps":1950,"yieldPct":0.69,"payoutPct":10.2},{"fiscalYear":2020,"dps":1950,"yieldPct":0.73,"payoutPct":23.94}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":470067532131,"operatingIncome":103956835667,"netIncome":64882603625,"controllingNetIncome":63266819768,"ebitda":null,"fcff":122472038081,"cfo":138419927306,"capex":16789026413,"totalAssets":717745270916,"totalLiabilities":209294556800,"totalEquity":508450714116,"cash":184120569491,"totalDebt":96987896485},{"fiscalYear":2021,"statement":"연결","revenue":1023913370455,"operatingIncome":188840618249,"netIncome":152220791940,"controllingNetIncome":148517253258,"ebitda":202365439571,"fcff":70227754377,"cfo":131901304526,"capex":62291035070,"totalAssets":829946537157,"totalLiabilities":177761363486,"totalEquity":652185173671,"cash":168689083947,"totalDebt":24271775481},{"fiscalYear":2022,"statement":"연결","revenue":1090867446512,"operatingIncome":207050667237,"netIncome":167672934020,"controllingNetIncome":162793517824,"ebitda":252430667465,"fcff":96171013195,"cfo":190815190274,"capex":94883704796,"totalAssets":934907217558,"totalLiabilities":135667905528,"totalEquity":799239312030,"cash":167741412164,"totalDebt":2005200745},{"fiscalYear":2023,"statement":"연결","revenue":844029122465,"operatingIncome":133488376256,"netIncome":130955384417,"controllingNetIncome":130363029221,"ebitda":209307233531,"fcff":91726091833,"cfo":221045860074,"capex":129386933717,"totalAssets":995442871278,"totalLiabilities":76620708886,"totalEquity":918822162392,"cash":160827491319,"totalDebt":1685504375},{"fiscalYear":2024,"statement":"연결","revenue":863356156458,"operatingIncome":167948756594,"netIncome":119611878137,"controllingNetIncome":118437371614,"ebitda":213401330214,"fcff":166901405365,"cfo":262345359082,"capex":95501812163,"totalAssets":1168214133834,"totalLiabilities":130878284640,"totalEquity":1037335849194,"cash":241614508223,"totalDebt":2298201612},{"fiscalYear":2025,"statement":"연결","revenue":923381966875,"operatingIncome":133642405522,"netIncome":83989215352,"controllingNetIncome":79057915027,"ebitda":null,"fcff":27474010163,"cfo":146921893948,"capex":120043803512,"totalAssets":1446750282671,"totalLiabilities":335174469307,"totalEquity":1111575813364,"cash":247656558659,"totalDebt":115701729777}],"quarterly":[{"stockCode":"357780","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":241101103647,"operatingIncome":34385648052,"netIncome":27756587738,"prevYearRevenue":219902841661,"prevYearOperatingIncome":39719603358,"prevYearNetIncome":29798788652,"source":"11014","updatedAt":"2026-08-26T22:19:48.547Z"},{"stockCode":"357780","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":243984733198,"operatingIncome":43038020294,"netIncome":10641784741,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:48.550Z"},{"stockCode":"357780","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":263804789927,"operatingIncome":44700376084,"netIncome":37926851050,"prevYearRevenue":209470158720,"prevYearOperatingIncome":36048750035,"prevYearNetIncome":32991580776,"source":"11013","updatedAt":"2026-08-26T22:19:48.033Z"},{"stockCode":"357780","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":311971038922,"operatingIncome":46021560811,"netIncome":56810765392,"prevYearRevenue":228825971310,"prevYearOperatingIncome":20169987141,"prevYearNetIncome":12599262097,"source":"11012","updatedAt":"2026-08-26T22:19:48.272Z"}]}