{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/000080","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":"000080","name":"하이트진로","market":"KOSPI","sector":"알코올음료 제조업","lastPrice":15080,"marketCap":1057614853880,"sharesOutstanding":70133611,"asOf":"2026-09-26T15:09:35.218Z"},"valuation":{"fiscalYear":2025,"per":25.49,"perTtm":22.71,"ttmPeriod":"25Q3~26Q2","pbr":0.94,"psr":0.42,"evEbitda":2.55,"ev":813975771427,"fcff":63070847399,"fcffYield":0.0775,"roe":0.0369,"revenueGrowth":{"y1":-0.0387,"y3":0.0001,"y5":0.0206},"operatingIncomeGrowth":{"y1":-0.172,"y3":-0.033,"y5":-0.0278},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.077Z"},"price":{"high52w":19270,"low52w":14260,"fromHigh":-0.2174,"returns":[{"label":"1개월","value":-0.0066},{"label":"3개월","value":0.0575},{"label":"6개월","value":-0.0986},{"label":"1년","value":-0.2055},{"label":"3년","value":-0.2017},{"label":"5년","value":-0.5471}]},"dividends":[{"fiscalYear":2025,"dps":700,"yieldPct":3.7,"payoutPct":117.86},{"fiscalYear":2024,"dps":700,"yieldPct":3.4,"payoutPct":51.01},{"fiscalYear":2023,"dps":950,"yieldPct":4.1,"payoutPct":186.13},{"fiscalYear":2022,"dps":950,"yieldPct":3.5,"payoutPct":76.26},{"fiscalYear":2021,"dps":800,"yieldPct":2.6,"payoutPct":77.9},{"fiscalYear":2020,"dps":750,"yieldPct":2.4,"payoutPct":60.43},{"fiscalYear":2019,"dps":700,"yieldPct":2.5,"payoutPct":-115.48},{"fiscalYear":2018,"dps":800,"yieldPct":4.5,"payoutPct":251.17}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":1907480759547,"operatingIncome":133987373328,"netIncome":53360071975,"controllingNetIncome":53269976949,"ebitda":253917563030,"fcff":213051303450,"cfo":304046326197,"capex":119910199377,"totalAssets":3460482406084,"totalLiabilities":2135882406915,"totalEquity":1324599999169,"cash":158437364777,"totalDebt":1121959020058},{"fiscalYear":2016,"statement":"연결","revenue":1890232768003,"operatingIncome":124005913762,"netIncome":38447238559,"controllingNetIncome":38376848872,"ebitda":242713339355,"fcff":82401500982,"cfo":184670117453,"capex":127621128822,"totalAssets":3401085182093,"totalLiabilities":2109181984361,"totalEquity":1291903197732,"cash":158520980846,"totalDebt":1089898158006},{"fiscalYear":2017,"statement":"연결","revenue":1889910216355,"operatingIncome":87249748641,"netIncome":12735965796,"controllingNetIncome":12682158308,"ebitda":206898846478,"fcff":273210896764,"cfo":344907886103,"capex":95307380114,"totalAssets":3507595838307,"totalLiabilities":2290086564836,"totalEquity":1217509273471,"cash":287442354042,"totalDebt":1047461298150},{"fiscalYear":2018,"statement":"연결","revenue":1885626108724,"operatingIncome":90442082687,"netIncome":22272352563,"controllingNetIncome":22248619599,"ebitda":215410545709,"fcff":42053697287,"cfo":140972156787,"capex":122371364320,"totalAssets":3428143514612,"totalLiabilities":2265764980049,"totalEquity":1162378534563,"cash":290968404621,"totalDebt":1065222371963},{"fiscalYear":2019,"statement":"연결","revenue":2035063966997,"operatingIncome":88246563619,"netIncome":-42394951310,"controllingNetIncome":-42348598330,"ebitda":236221078065,"fcff":-111302095996,"cfo":28251765918,"capex":163252565190,"totalAssets":3270859605479,"totalLiabilities":2237663548924,"totalEquity":1033196056555,"cash":144220731464,"totalDebt":1171537436218},{"fiscalYear":2020,"statement":"연결","revenue":2256322945848,"operatingIncome":198478557062,"netIncome":86628492346,"controllingNetIncome":86695248391,"ebitda":358407690916,"fcff":248783592500,"cfo":382792589955,"capex":162541164990,"totalAssets":3297783698841,"totalLiabilities":2223505552748,"totalEquity":1074278146093,"cash":264505615391,"totalDebt":1101868699776},{"fiscalYear":2021,"statement":"연결","revenue":2202903850371,"operatingIncome":174111104900,"netIncome":71771637523,"controllingNetIncome":71739267724,"ebitda":319217566776,"fcff":501395469025,"cfo":622266085979,"capex":142159620627,"totalAssets":3631051439683,"totalLiabilities":2537892111011,"totalEquity":1093159328672,"cash":469820712334,"totalDebt":1064753389190},{"fiscalYear":2022,"statement":"연결","revenue":2497554821448,"operatingIncome":190571249139,"netIncome":86816258840,"controllingNetIncome":87001703821,"ebitda":346259709804,"fcff":-215108861248,"cfo":-74014170105,"capex":164537696841,"totalAssets":3333438311387,"totalLiabilities":2172409936540,"totalEquity":1161028374847,"cash":281718287794,"totalDebt":1014629390239},{"fiscalYear":2023,"statement":"연결","revenue":2520181551629,"operatingIncome":123919983380,"netIncome":35511119931,"controllingNetIncome":35647947230,"ebitda":273714421703,"fcff":22532424009,"cfo":164419298234,"capex":168750975747,"totalAssets":3358347205530,"totalLiabilities":2242471577188,"totalEquity":1115875628342,"cash":272487716214,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":2599183408023,"operatingIncome":208141871425,"netIncome":95735005249,"controllingNetIncome":95866949188,"ebitda":357194844670,"fcff":-23486652807,"cfo":294626072541,"capex":355387020637,"totalAssets":3441538598928,"totalLiabilities":2292042901576,"totalEquity":1149495697352,"cash":259177129748,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":2498566821284,"operatingIncome":172338670998,"netIncome":41117248572,"controllingNetIncome":41492231483,"ebitda":319779982305,"fcff":63070847399,"cfo":232588233956,"capex":195975772105,"totalAssets":3272507702370,"totalLiabilities":2130368916488,"totalEquity":1142138785882,"cash":243639082453,"totalDebt":null}],"quarterly":[{"stockCode":"000080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":669532545814,"operatingIncome":54393842629,"netIncome":33923148589,"prevYearRevenue":685740216532,"prevYearOperatingIncome":70200439628,"prevYearNetIncome":43823171306,"source":"11014","updatedAt":"2026-08-26T22:20:32.602Z"},{"stockCode":"000080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":569703083000,"operatingIncome":-9240034831,"netIncome":-63719779007,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:32.603Z"},{"stockCode":"000080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":590828777385,"operatingIncome":55936223537,"netIncome":35813087951,"prevYearRevenue":612776901672,"prevYearOperatingIncome":62725468488,"prevYearNetIncome":37995478105,"source":"11013","updatedAt":"2026-08-26T22:20:32.093Z"},{"stockCode":"000080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":618592498752,"operatingIncome":64937902201,"netIncome":40549320741,"prevYearRevenue":646554290798,"prevYearOperatingIncome":64459394712,"prevYearNetIncome":32918400885,"source":"11012","updatedAt":"2026-08-26T22:20:32.353Z"}]}