{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003280","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":"003280","name":"흥아해운","market":"KOSPI","sector":"해상 운송업","lastPrice":1801,"marketCap":433005243099,"sharesOutstanding":240424899,"asOf":"2026-09-26T15:09:35.261Z"},"valuation":{"fiscalYear":2025,"per":14.15,"perTtm":18.54,"ttmPeriod":"25Q3~26Q2","pbr":1.7,"psr":2.39,"evEbitda":null,"ev":348418216511,"fcff":39156540861,"fcffYield":0.1124,"roe":0.1266,"revenueGrowth":{"y1":-0.0382,"y3":0.0055,"y5":0.1525},"operatingIncomeGrowth":{"y1":-0.5906,"y3":-0.2757,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.487Z"},"price":{"high52w":4470,"low52w":1529,"fromHigh":-0.5971,"returns":[{"label":"1개월","value":0.06},{"label":"3개월","value":0.1117},{"label":"6개월","value":-0.3895},{"label":"1년","value":0.1284},{"label":"3년","value":0.1152},{"label":"5년","value":-0.6271}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":753865568909,"operatingIncome":-37595966966,"netIncome":-86540155596,"controllingNetIncome":-86540155596,"ebitda":null,"fcff":-31468177733,"cfo":-33794586364,"capex":11236926957,"totalAssets":803698457189,"totalLiabilities":730550282325,"totalEquity":73148174864,"cash":15272818449,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":102166837765,"operatingIncome":-12364292518,"netIncome":-51356550723,"controllingNetIncome":-51356550723,"ebitda":240849815656,"fcff":123279846,"cfo":-12048291083,"capex":561765174,"totalAssets":430962722421,"totalLiabilities":400043338929,"totalEquity":30919383492,"cash":13657451103,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":88938838463,"operatingIncome":-5797542983,"netIncome":-50876456210,"controllingNetIncome":-50876456210,"ebitda":52436172080,"fcff":-1754231955,"cfo":-3958236988,"capex":171588131,"totalAssets":286775957768,"totalLiabilities":313059822973,"totalEquity":-26283865205,"cash":4912668248,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":81724313869,"operatingIncome":-1874688534,"netIncome":16436494237,"controllingNetIncome":16436494237,"ebitda":39027691687,"fcff":235958429,"cfo":-2635681650,"capex":3256080049,"totalAssets":247298683108,"totalLiabilities":144358895306,"totalEquity":102939787802,"cash":38188658034,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":177860078064,"operatingIncome":29679321670,"netIncome":23809908600,"controllingNetIncome":22674421036,"ebitda":null,"fcff":36564525469,"cfo":32737334185,"capex":2056123932,"totalAssets":317059936570,"totalLiabilities":181755200200,"totalEquity":135304736370,"cash":60803555334,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":164811542047,"operatingIncome":24563227868,"netIncome":34733504205,"controllingNetIncome":34137045329,"ebitda":null,"fcff":25847511180,"cfo":25372869381,"capex":5751043881,"totalAssets":325653339437,"totalLiabilities":154939133840,"totalEquity":170714205597,"cash":17293124724,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":188000981753,"operatingIncome":27541001667,"netIncome":39961399082,"controllingNetIncome":39585171449,"ebitda":null,"fcff":24409327106,"cfo":47258240449,"capex":29034701203,"totalAssets":443559317530,"totalLiabilities":209520122001,"totalEquity":234039195529,"cash":30368150519,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":180812754057,"operatingIncome":11275759234,"netIncome":30324384354,"controllingNetIncome":30590840058,"ebitda":null,"fcff":39156540861,"cfo":38014074656,"capex":7127673221,"totalAssets":452822023717,"totalLiabilities":192913139530,"totalEquity":259908884187,"cash":84587026588,"totalDebt":null}],"quarterly":[{"stockCode":"003280","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":41314490381,"operatingIncome":1218893702,"netIncome":44061031,"prevYearRevenue":48868151819,"prevYearOperatingIncome":9297596056,"prevYearNetIncome":10111150583,"source":"11014","updatedAt":"2026-08-26T22:22:11.721Z"},{"stockCode":"003280","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":45038878473,"operatingIncome":-462388624,"netIncome":20586361326,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:11.724Z"},{"stockCode":"003280","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":40022518012,"operatingIncome":1104468196,"netIncome":552950499,"prevYearRevenue":45770765927,"prevYearOperatingIncome":4665185458,"prevYearNetIncome":3115673454,"source":"11013","updatedAt":"2026-08-26T22:22:11.176Z"},{"stockCode":"003280","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":49963892319,"operatingIncome":3141141297,"netIncome":2171035814,"prevYearRevenue":48688619276,"prevYearOperatingIncome":5854068698,"prevYearNetIncome":6578288543,"source":"11012","updatedAt":"2026-08-26T22:22:11.424Z"}]}