{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005010","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":"005010","name":"휴스틸","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":4020,"marketCap":225876061500,"sharesOutstanding":56188075,"asOf":"2026-09-26T15:09:35.276Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.21,"psr":0.37,"evEbitda":7.57,"ev":171683921401,"fcff":-63622597300,"fcffYield":-0.3706,"roe":-0.0138,"revenueGrowth":{"y1":-0.1529,"y3":-0.1593,"y5":0.1087},"operatingIncomeGrowth":{"y1":-0.7957,"y3":-0.7706,"y5":-0.2769},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.559Z"},"price":{"high52w":7120,"low52w":3380,"fromHigh":-0.4354,"returns":[{"label":"1개월","value":0.0388},{"label":"3개월","value":0.0361},{"label":"6개월","value":-0.2328},{"label":"1년","value":0.0088},{"label":"3년","value":-0.2328},{"label":"5년","value":0.1811}]},"dividends":[{"fiscalYear":2024,"dps":150,"yieldPct":3.4,"payoutPct":37.8},{"fiscalYear":2023,"dps":250,"yieldPct":4.3,"payoutPct":19.5},{"fiscalYear":2022,"dps":350,"yieldPct":6.9,"payoutPct":8.7},{"fiscalYear":2021,"dps":800,"yieldPct":5.7,"payoutPct":16.5},{"fiscalYear":2020,"dps":200,"yieldPct":2.7,"payoutPct":15.4},{"fiscalYear":2019,"dps":300,"yieldPct":3,"payoutPct":-18.2},{"fiscalYear":2018,"dps":400,"yieldPct":3.4,"payoutPct":17.5},{"fiscalYear":2017,"dps":500,"yieldPct":3.2,"payoutPct":93.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":588768601322,"operatingIncome":17946005249,"netIncome":17184416988,"controllingNetIncome":17184416988,"ebitda":29033433531,"fcff":103408100440,"cfo":113869759681,"capex":14730170486,"totalAssets":603455401929,"totalLiabilities":197443762246,"totalEquity":406011639683,"cash":70875396756,"totalDebt":113753410701},{"fiscalYear":2019,"statement":"연결","revenue":536988709121,"operatingIncome":-12915905238,"netIncome":-12543042035,"controllingNetIncome":-12543042035,"ebitda":-1214898068,"fcff":-2896400858,"cfo":8658026023,"capex":14276409015,"totalAssets":579096387394,"totalLiabilities":182538348103,"totalEquity":396558039291,"cash":51397561553,"totalDebt":110757789711},{"fiscalYear":2020,"statement":"연결","revenue":365613120624,"operatingIncome":17657216066,"netIncome":8641225706,"controllingNetIncome":8641225706,"ebitda":29432569509,"fcff":-9337982362,"cfo":21158202235,"capex":32124716892,"totalAssets":604130121809,"totalLiabilities":189665934466,"totalEquity":414464187343,"cash":42971689827,"totalDebt":116582651305},{"fiscalYear":2021,"statement":"연결","revenue":616505522303,"operatingIncome":63214154152,"netIncome":37987133196,"controllingNetIncome":37987133196,"ebitda":74834548824,"fcff":1181946223,"cfo":2864026520,"capex":3527569873,"totalAssets":951920862198,"totalLiabilities":325520951972,"totalEquity":626399910226,"cash":53798172611,"totalDebt":125610782030},{"fiscalYear":2022,"statement":"연결","revenue":1030923466708,"operatingIncome":289220357862,"netIncome":227154197055,"controllingNetIncome":227154197055,"ebitda":306665112768,"fcff":173226015511,"cfo":206343476039,"capex":35886268522,"totalAssets":1206373632049,"totalLiabilities":297193188974,"totalEquity":909180443075,"cash":264607382532,"totalDebt":109403153794},{"fiscalYear":2023,"statement":"연결","revenue":764841700033,"operatingIncome":123214733009,"netIncome":72197667977,"controllingNetIncome":72197667977,"ebitda":136859297800,"fcff":-17920383715,"cfo":82357923178,"capex":105159708644,"totalAssets":1325993300470,"totalLiabilities":318962394363,"totalEquity":1007030906107,"cash":259027473598,"totalDebt":65203462625},{"fiscalYear":2024,"statement":"연결","revenue":723068271123,"operatingIncome":17080221750,"netIncome":22312045697,"controllingNetIncome":22312045697,"ebitda":31397734387,"fcff":-96930787746,"cfo":42481428332,"capex":144046309762,"totalAssets":1431265670359,"totalLiabilities":311625423766,"totalEquity":1119640246593,"cash":124331668881,"totalDebt":1632938053},{"fiscalYear":2025,"statement":"연결","revenue":612490282785,"operatingIncome":3489813746,"netIncome":-15032302605,"controllingNetIncome":-15032302605,"ebitda":22693473511,"fcff":-63622597300,"cfo":6443228096,"capex":74712549977,"totalAssets":1372404760518,"totalLiabilities":314950172888,"totalEquity":1057454587630,"cash":104596306024,"totalDebt":50404165925}],"quarterly":[{"stockCode":"005010","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":162093348574,"operatingIncome":11480729420,"netIncome":30366438024,"prevYearRevenue":186670136300,"prevYearOperatingIncome":-714160269,"prevYearNetIncome":-3293221639,"source":"11014","updatedAt":"2026-08-26T22:24:08.206Z"},{"stockCode":"005010","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":140886735216,"operatingIncome":-4781243005,"netIncome":-46558608387,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:08.209Z"},{"stockCode":"005010","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":147929009344,"operatingIncome":-5252404218,"netIncome":-4282392694,"prevYearRevenue":154009738256,"prevYearOperatingIncome":-467312213,"prevYearNetIncome":-2406505148,"source":"11013","updatedAt":"2026-08-26T22:24:07.663Z"},{"stockCode":"005010","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":242023351923,"operatingIncome":-805730597,"netIncome":-14250732954,"prevYearRevenue":155500460739,"prevYearOperatingIncome":-2742360456,"prevYearNetIncome":3566372906,"source":"11012","updatedAt":"2026-08-26T22:24:07.949Z"}]}