{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004020","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":"004020","name":"현대제철","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":35600,"marketCap":4750669946000,"sharesOutstanding":133445785,"asOf":"2026-09-26T15:09:35.268Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.21,"evEbitda":5.57,"ev":13315388808287,"fcff":865610764622,"fcffYield":0.065,"roe":-0.0004,"revenueGrowth":{"y1":-0.0212,"y3":-0.0597,"y5":0.0475},"operatingIncomeGrowth":{"y1":0.3746,"y3":-0.4862,"y5":0.2459},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.420Z"},"price":{"high52w":46500,"low52w":24500,"fromHigh":-0.2344,"returns":[{"label":"1개월","value":0.132},{"label":"3개월","value":0.3459},{"label":"6개월","value":0.0171},{"label":"1년","value":0.0128},{"label":"3년","value":-0.0644},{"label":"5년","value":-0.269}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":1.5,"payoutPct":null},{"fiscalYear":2024,"dps":750,"yieldPct":3.4,"payoutPct":null},{"fiscalYear":2023,"dps":1000,"yieldPct":3,"payoutPct":28.5},{"fiscalYear":2022,"dps":1000,"yieldPct":3.1,"payoutPct":12.9},{"fiscalYear":2021,"dps":1000,"yieldPct":2.4,"payoutPct":9},{"fiscalYear":2020,"dps":500,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2019,"dps":750,"yieldPct":2.4,"payoutPct":575.59},{"fiscalYear":2018,"dps":750,"yieldPct":1.5,"payoutPct":24.7}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":16132512865309,"operatingIncome":1464141742728,"netIncome":739166631634,"controllingNetIncome":733620694702,"ebitda":null,"fcff":1143190328067,"cfo":3065578788245,"capex":2264258051872,"totalAssets":31936433537461,"totalLiabilities":16416434935333,"totalEquity":15519998602128,"cash":820293377680,"totalDebt":12936283219777},{"fiscalYear":2016,"statement":"연결","revenue":16691511903578,"operatingIncome":1445002081554,"netIncome":833978520563,"controllingNetIncome":818763275714,"ebitda":3267240761698,"fcff":1165077402255,"cfo":2916568140314,"capex":2020643499210,"totalAssets":32389271862348,"totalLiabilities":16025632841195,"totalEquity":16363639021153,"cash":737221941998,"totalDebt":12071802838784},{"fiscalYear":2017,"statement":"연결","revenue":19165963848372,"operatingIncome":1367550419719,"netIncome":727540143053,"controllingNetIncome":716090435214,"ebitda":2975147725365,"fcff":683675671010,"cfo":1719768998738,"capex":1263424234286,"totalAssets":33373824864352,"totalLiabilities":16338301856344,"totalEquity":17035523008008,"cash":770652011333,"totalDebt":11549171159382},{"fiscalYear":2018,"statement":"연결","revenue":20780381550301,"operatingIncome":1026089374644,"netIncome":407959435202,"controllingNetIncome":398674377985,"ebitda":2833121466098,"fcff":618726487801,"cfo":1575279409992,"capex":1203124005212,"totalAssets":33304917422605,"totalLiabilities":16281783447413,"totalEquity":17023133975192,"cash":762113418369,"totalDebt":11285844222444},{"fiscalYear":2019,"statement":"연결","revenue":20512590431956,"operatingIncome":331297506282,"netIncome":25613298147,"controllingNetIncome":17104664648,"ebitda":1795825090765,"fcff":-351200426262,"cfo":626355650890,"capex":1171210268595,"totalAssets":34366332508379,"totalLiabilities":17132592383734,"totalEquity":17233740124645,"cash":915767249640,"totalDebt":12157772412284},{"fiscalYear":2020,"statement":"연결","revenue":18023398349630,"operatingIncome":73032437891,"netIncome":-440119749803,"controllingNetIncome":-430013443945,"ebitda":1851032724397,"fcff":1181859775864,"cfo":2014160118424,"capex":1082449020113,"totalAssets":34845040108141,"totalLiabilities":18152008766582,"totalEquity":16693031341559,"cash":917233010613,"totalDebt":12796765322366},{"fiscalYear":2021,"statement":"연결","revenue":22849920977857,"operatingIncome":2447503013134,"netIncome":1505154568208,"controllingNetIncome":1461422624509,"ebitda":4179486871138,"fcff":1226666861572,"cfo":2002894272429,"capex":990685247969,"totalAssets":37042298365641,"totalLiabilities":18781894205821,"totalEquity":18260404159820,"cash":1380923938134,"totalDebt":13036193161985},{"fiscalYear":2022,"statement":"연결","revenue":27340601237802,"operatingIncome":1616457125289,"netIncome":1038192930309,"controllingNetIncome":1017588713472,"ebitda":3155179634868,"fcff":1421540083671,"cfo":2179616640426,"capex":1027232957056,"totalAssets":36800955829773,"totalLiabilities":17672412852352,"totalEquity":19128542977421,"cash":1698640645955,"totalDebt":12344367111966},{"fiscalYear":2023,"statement":"연결","revenue":25914760456167,"operatingIncome":798325068073,"netIncome":442983461011,"controllingNetIncome":461194753204,"ebitda":2108891976983,"fcff":1467426785800,"cfo":1948393342394,"capex":829596098554,"totalAssets":35218841930044,"totalLiabilities":15722841602022,"totalEquity":19496000328022,"cash":1385746851111,"totalDebt":1777343441141},{"fiscalYear":2024,"statement":"연결","revenue":23226141091217,"operatingIncome":159492008580,"netIncome":8814214272,"controllingNetIncome":-11621287184,"ebitda":1682396534995,"fcff":425350263721,"cfo":1777143870407,"capex":1691376343048,"totalAssets":34743788025637,"totalLiabilities":15410222889378,"totalEquity":19333565136259,"cash":1295644723235,"totalDebt":10449310248166},{"fiscalYear":2025,"statement":"연결","revenue":22733237259727,"operatingIncome":219235156230,"netIncome":1389012026,"controllingNetIncome":-6916448647,"ebitda":2390379688319,"fcff":865610764622,"cfo":2053257208793,"capex":1519509587605,"totalAssets":34442304939493,"totalLiabilities":14602128875438,"totalEquity":19840176064055,"cash":1342926134232,"totalDebt":9907644996519}],"quarterly":[{"stockCode":"004020","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":5734389046538,"operatingIncome":93239855179,"netIncome":17815393959,"prevYearRevenue":5624298921124,"prevYearOperatingIncome":51541503075,"prevYearNetIncome":-16199806462,"source":"11014","updatedAt":"2026-08-26T22:19:28.128Z"},{"stockCode":"004020","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5489828223869,"operatingIncome":43255229380,"netIncome":567495805,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:28.131Z"},{"stockCode":"004020","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5739684986139,"operatingIncome":15689403201,"netIncome":-39319323342,"prevYearRevenue":5563465036922,"prevYearOperatingIncome":-19028045095,"prevYearNetIncome":-54393174968,"source":"11013","updatedAt":"2026-08-26T22:19:27.627Z"},{"stockCode":"004020","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6107304725269,"operatingIncome":57719153088,"netIncome":12115290920,"prevYearRevenue":5945554952398,"prevYearOperatingIncome":101768116766,"prevYearNetIncome":37399297230,"source":"11012","updatedAt":"2026-08-26T22:19:27.879Z"}]}