{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/378850","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":"378850","name":"화승알앤에이","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":2825,"marketCap":53656984975,"sharesOutstanding":18993623,"asOf":"2026-09-26T15:09:35.559Z"},"valuation":{"fiscalYear":2025,"per":2.94,"perTtm":1.53,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.08,"evEbitda":4.05,"ev":181099968514,"fcff":36850144905,"fcffYield":0.2035,"roe":0.1149,"revenueGrowth":{"y1":0.0105,"y3":0.0279,"y5":null},"operatingIncomeGrowth":{"y1":-0.136,"y3":0.2043,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.901Z"},"price":{"high52w":3920,"low52w":2620,"fromHigh":-0.2793,"returns":[{"label":"1개월","value":-0.0583},{"label":"3개월","value":0.0463},{"label":"6개월","value":-0.2098},{"label":"1년","value":-0.1465},{"label":"3년","value":-0.2175},{"label":"5년","value":-0.5196}]},"dividends":[{"fiscalYear":2025,"dps":75,"yieldPct":2.3,"payoutPct":7.8},{"fiscalYear":2024,"dps":75,"yieldPct":2.4,"payoutPct":4.4},{"fiscalYear":2023,"dps":50,"yieldPct":1.3,"payoutPct":3.9},{"fiscalYear":2022,"dps":50,"yieldPct":1.4,"payoutPct":7.5},{"fiscalYear":2021,"dps":25,"yieldPct":0.49,"payoutPct":5.7}],"annual":[{"fiscalYear":2021,"statement":"연결","revenue":505757693153,"operatingIncome":8129763746,"netIncome":5693032344,"controllingNetIncome":5693032344,"ebitda":26701643661,"fcff":27624011213,"cfo":28361003569,"capex":5230519860,"totalAssets":402076178641,"totalLiabilities":341779406813,"totalEquity":60296771828,"cash":4976498774,"totalDebt":207426645379},{"fiscalYear":2022,"statement":"연결","revenue":657927523502,"operatingIncome":15504096093,"netIncome":12684597839,"controllingNetIncome":12684597839,"ebitda":36122426670,"fcff":28628356607,"cfo":31307499798,"capex":10119501439,"totalAssets":422569200239,"totalLiabilities":329908689839,"totalEquity":92660510400,"cash":6811671483,"totalDebt":185193919965},{"fiscalYear":2023,"statement":"연결","revenue":680651664943,"operatingIncome":31781405221,"netIncome":24209219464,"controllingNetIncome":20807197045,"ebitda":50404452267,"fcff":47598067555,"cfo":51908506239,"capex":12763478773,"totalAssets":430773739630,"totalLiabilities":318255571535,"totalEquity":112518168095,"cash":10022099735,"totalDebt":147943679566},{"fiscalYear":2024,"statement":"연결","revenue":707130551871,"operatingIncome":31346348764,"netIncome":32423078526,"controllingNetIncome":32423078526,"ebitda":50022815662,"fcff":-19654233663,"cfo":-7843498904,"capex":19562987243,"totalAssets":469867845903,"totalLiabilities":319391985439,"totalEquity":150475860464,"cash":5472799991,"totalDebt":165501680444},{"fiscalYear":2025,"statement":"연결","revenue":714559988805,"operatingIncome":27082334913,"netIncome":18233697739,"controllingNetIncome":18233697739,"ebitda":44722862761,"fcff":36850144905,"cfo":49860221243,"capex":18690404569,"totalAssets":479995395397,"totalLiabilities":313100294689,"totalEquity":166895100708,"cash":19331468926,"totalDebt":146774452465}],"quarterly":[{"stockCode":"378850","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":174670489183,"operatingIncome":10257078820,"netIncome":9872850924,"prevYearRevenue":162239198099,"prevYearOperatingIncome":5986075108,"prevYearNetIncome":-1307439067,"source":"11014","updatedAt":"2026-08-26T22:30:21.066Z"},{"stockCode":"378850","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":185024788340,"operatingIncome":3656879859,"netIncome":6154010965,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:21.070Z"},{"stockCode":"378850","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":184715512133,"operatingIncome":9057273392,"netIncome":10915162897,"prevYearRevenue":173228561717,"prevYearOperatingIncome":7813198158,"prevYearNetIncome":5064318247,"source":"11013","updatedAt":"2026-08-26T22:30:20.551Z"},{"stockCode":"378850","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":201186387161,"operatingIncome":10561053510,"netIncome":8226684061,"prevYearRevenue":181636149565,"prevYearOperatingIncome":5355178076,"prevYearNetIncome":-2857482397,"source":"11012","updatedAt":"2026-08-26T22:30:20.830Z"}]}