{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003480","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":"003480","name":"한진중공업홀딩스","market":"KOSPI","sector":"연료용 가스 제조 및 배관공급업","lastPrice":4750,"marketCap":140266607000,"sharesOutstanding":29529812,"asOf":"2026-09-26T15:09:35.262Z"},"valuation":{"fiscalYear":2025,"per":2.37,"perTtm":1.97,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.12,"evEbitda":4.2,"ev":621915607000,"fcff":108561120000,"fcffYield":0.1746,"roe":0.1418,"revenueGrowth":{"y1":0.0317,"y3":-0.0585,"y5":0.0962},"operatingIncomeGrowth":{"y1":0.5968,"y3":0.2542,"y5":0.0777},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.579Z"},"price":{"high52w":6540,"low52w":4325,"fromHigh":-0.2737,"returns":[{"label":"1개월","value":0.0064},{"label":"3개월","value":0.0771},{"label":"6개월","value":-0.0286},{"label":"1년","value":-0.0613},{"label":"3년","value":0.4329},{"label":"5년","value":-0.0423}]},"dividends":[{"fiscalYear":2025,"dps":120,"yieldPct":2.49,"payoutPct":4.8},{"fiscalYear":2024,"dps":120,"yieldPct":3.33,"payoutPct":5.1},{"fiscalYear":2023,"dps":100,"yieldPct":3.09,"payoutPct":34.5},{"fiscalYear":2022,"dps":100,"yieldPct":2.62,"payoutPct":17.8},{"fiscalYear":2021,"dps":100,"yieldPct":2.57,"payoutPct":-40}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":946003000000,"operatingIncome":27659000000,"netIncome":-270000000,"controllingNetIncome":9038000000,"ebitda":134909000000,"fcff":25639000000,"cfo":57164000000,"capex":57001000000,"totalAssets":1873603000000,"totalLiabilities":1506557000000,"totalEquity":367046000000,"cash":51091000000,"totalDebt":931108000000},{"fiscalYear":2019,"statement":"연결","revenue":877642000000,"operatingIncome":38422000000,"netIncome":30355000000,"controllingNetIncome":30260000000,"ebitda":79808000000,"fcff":71019074779,"cfo":67014000000,"capex":35372000000,"totalAssets":1860663000000,"totalLiabilities":1500188000000,"totalEquity":360475000000,"cash":27349000000,"totalDebt":920630000000},{"fiscalYear":2020,"statement":"연결","revenue":759207000000,"operatingIncome":50389000000,"netIncome":-3605000000,"controllingNetIncome":-3814000000,"ebitda":null,"fcff":77261800000,"cfo":78032000000,"capex":26341000000,"totalAssets":1837185000000,"totalLiabilities":1480600000000,"totalEquity":356585000000,"cash":24285000000,"totalDebt":939635000000},{"fiscalYear":2021,"statement":"연결","revenue":888034000000,"operatingIncome":44589000000,"netIncome":-7510000000,"controllingNetIncome":-6517000000,"ebitda":null,"fcff":96377960000,"cfo":107764000000,"capex":44249000000,"totalAssets":1837801000000,"totalLiabilities":1489201000000,"totalEquity":348600000000,"cash":123175000000,"totalDebt":846881000000},{"fiscalYear":2022,"statement":"연결","revenue":1440144000000,"operatingIncome":37130000000,"netIncome":14935000000,"controllingNetIncome":14695000000,"ebitda":null,"fcff":95870204929,"cfo":122158000000,"capex":50635000000,"totalAssets":1995988000000,"totalLiabilities":1629209000000,"totalEquity":366779000000,"cash":142913000000,"totalDebt":813072000000},{"fiscalYear":2023,"statement":"연결","revenue":1242608000000,"operatingIncome":39375000000,"netIncome":7903000000,"controllingNetIncome":7566000000,"ebitda":null,"fcff":60676287192,"cfo":69163000000,"capex":32168000000,"totalAssets":1865721000000,"totalLiabilities":1497922000000,"totalEquity":367799000000,"cash":115940000000,"totalDebt":644035000000},{"fiscalYear":2024,"statement":"연결","revenue":1164853000000,"operatingIncome":45875000000,"netIncome":60846000000,"controllingNetIncome":56537000000,"ebitda":null,"fcff":75448000000,"cfo":104512000000,"capex":47163000000,"totalAssets":1849667000000,"totalLiabilities":1429144000000,"totalEquity":420523000000,"cash":108411000000,"totalDebt":189949000000},{"fiscalYear":2025,"statement":"연결","revenue":1201730000000,"operatingIncome":73254000000,"netIncome":62562000000,"controllingNetIncome":59094000000,"ebitda":148028000000,"fcff":108561120000,"cfo":124020000000,"capex":35469000000,"totalAssets":1817179000000,"totalLiabilities":1337356000000,"totalEquity":479823000000,"cash":131145000000,"totalDebt":612794000000}],"quarterly":[{"stockCode":"003480","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":160932000000,"operatingIncome":10407000000,"netIncome":6023000000,"prevYearRevenue":179023000000,"prevYearOperatingIncome":9861000000,"prevYearNetIncome":3253000000,"source":"11014","updatedAt":"2026-08-26T22:25:52.403Z"},{"stockCode":"003480","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":346350000000,"operatingIncome":23603000000,"netIncome":29202000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:52.406Z"},{"stockCode":"003480","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":484033000000,"operatingIncome":49618000000,"netIncome":35470000000,"prevYearRevenue":493247000000,"prevYearOperatingIncome":38421000000,"prevYearNetIncome":28020000000,"source":"11013","updatedAt":"2026-08-26T22:25:51.877Z"},{"stockCode":"003480","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":205726000000,"operatingIncome":3081000000,"netIncome":408000000,"prevYearRevenue":201201000000,"prevYearOperatingIncome":823000000,"prevYearNetIncome":-683000000,"source":"11012","updatedAt":"2026-08-26T22:25:52.119Z"}]}