{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003300","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":"003300","name":"한일홀딩스","market":"KOSPI","sector":"시멘트, 석회, 플라스터 및 그 제품 제조업","lastPrice":17600,"marketCap":542633414400,"sharesOutstanding":30831444,"asOf":"2026-09-26T15:09:35.261Z"},"valuation":{"fiscalYear":2025,"per":17.19,"perTtm":6.12,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.28,"evEbitda":4.98,"ev":1016832223997,"fcff":58512817255,"fcffYield":0.0575,"roe":0.0191,"revenueGrowth":{"y1":-0.1415,"y3":-0.006,"y5":0.0471},"operatingIncomeGrowth":{"y1":-0.5588,"y3":-0.0239,"y5":-0.0474},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.578Z"},"price":{"high52w":20000,"low52w":15330,"fromHigh":-0.12,"returns":[{"label":"1개월","value":-0.0683},{"label":"3개월","value":0.1406},{"label":"6개월","value":-0.0351},{"label":"1년","value":0.0751},{"label":"3년","value":0.5842},{"label":"5년","value":0.2138}]},"dividends":[{"fiscalYear":2025,"dps":1000,"yieldPct":5.6,"payoutPct":97.66},{"fiscalYear":2024,"dps":930,"yieldPct":6,"payoutPct":24.14},{"fiscalYear":2023,"dps":800,"yieldPct":6.79,"payoutPct":23.64},{"fiscalYear":2022,"dps":580,"yieldPct":7.19,"payoutPct":27.54},{"fiscalYear":2021,"dps":550,"yieldPct":3.83,"payoutPct":35.23},{"fiscalYear":2020,"dps":510,"yieldPct":4.54,"payoutPct":29.92},{"fiscalYear":2019,"dps":2300,"yieldPct":5.24,"payoutPct":99.83},{"fiscalYear":2018,"dps":2200,"yieldPct":4.18,"payoutPct":2.58}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1186663442416,"operatingIncome":41120356161,"netIncome":520425828792,"controllingNetIncome":511738905731,"ebitda":null,"fcff":81377754202,"cfo":126727442961,"capex":70746695489,"totalAssets":3254244173248,"totalLiabilities":1529446791779,"totalEquity":1724797381469,"cash":345991741051,"totalDebt":766859889172},{"fiscalYear":2019,"statement":"연결","revenue":1651806631552,"operatingIncome":83622939392,"netIncome":49230379214,"controllingNetIncome":13809985436,"ebitda":204454509482,"fcff":71311718570,"cfo":125186695922,"capex":78039790310,"totalAssets":3300043274787,"totalLiabilities":1557596072126,"totalEquity":1742447202661,"cash":234105902981,"totalDebt":654510386480},{"fiscalYear":2020,"statement":"연결","revenue":1533374307264,"operatingIncome":157057559689,"netIncome":108496278913,"controllingNetIncome":49115187931,"ebitda":236169756693,"fcff":193084142234,"cfo":250723614636,"capex":72525959264,"totalAssets":3320136775690,"totalLiabilities":1496737897518,"totalEquity":1823398878172,"cash":122424889174,"totalDebt":580319728053},{"fiscalYear":2021,"statement":"연결","revenue":1767046301007,"operatingIncome":130788787439,"netIncome":91582087557,"controllingNetIncome":44988776643,"ebitda":195904725812,"fcff":82357251413,"cfo":140160075242,"capex":71970120652,"totalAssets":3263832353401,"totalLiabilities":1333699702388,"totalEquity":1930132651013,"cash":112218675259,"totalDebt":489695794510},{"fiscalYear":2022,"statement":"연결","revenue":1965611730065,"operatingIncome":132506014100,"netIncome":129293981435,"controllingNetIncome":89547927044,"ebitda":220736931401,"fcff":-110969156947,"cfo":225994488,"capex":126835292634,"totalAssets":3268041346024,"totalLiabilities":1220879131264,"totalEquity":2047162214760,"cash":298347729332,"totalDebt":349995207626},{"fiscalYear":2023,"statement":"연결","revenue":2363057189359,"operatingIncome":262027026206,"netIncome":180328429043,"controllingNetIncome":104335286959,"ebitda":333892564612,"fcff":71914813511,"cfo":271586663405,"capex":222596707922,"totalAssets":3559790251287,"totalLiabilities":1361965047637,"totalEquity":2197825203650,"cash":273952816837,"totalDebt":613646790416},{"fiscalYear":2024,"statement":"연결","revenue":2248742514757,"operatingIncome":279313951093,"netIncome":198508013482,"controllingNetIncome":118763549838,"ebitda":386305751878,"fcff":35393010456,"cfo":200085523721,"capex":187834536060,"totalAssets":3709018734699,"totalLiabilities":1404784278901,"totalEquity":2304234455798,"cash":265407962752,"totalDebt":631578060251},{"fiscalYear":2025,"statement":"연결","revenue":1930489160379,"operatingIncome":123224218366,"netIncome":61940513546,"controllingNetIncome":31568668948,"ebitda":204299099173,"fcff":58512817255,"cfo":206363646331,"capex":169908896130,"totalAssets":3736407092143,"totalLiabilities":1386581594916,"totalEquity":2349825497227,"cash":179329461951,"totalDebt":653528271548}],"quarterly":[{"stockCode":"003300","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":505045295174,"operatingIncome":49097206866,"netIncome":35842860875,"prevYearRevenue":492032013664,"prevYearOperatingIncome":70417467122,"prevYearNetIncome":51323841825,"source":"11014","updatedAt":"2026-08-26T22:21:32.622Z"},{"stockCode":"003300","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":471829342874,"operatingIncome":14159893513,"netIncome":-8350767703,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:32.624Z"},{"stockCode":"003300","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":395615058113,"operatingIncome":12396113205,"netIncome":6075503922,"prevYearRevenue":410492171627,"prevYearOperatingIncome":12654739218,"prevYearNetIncome":10343212961,"source":"11013","updatedAt":"2026-08-26T22:21:32.093Z"},{"stockCode":"003300","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":502403655260,"operatingIncome":65256169166,"netIncome":55028417930,"prevYearRevenue":543122350704,"prevYearOperatingIncome":47312378769,"prevYearNetIncome":24105207413,"source":"11012","updatedAt":"2026-08-26T22:21:32.362Z"}]}