{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005880","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":"005880","name":"대한해운","market":"KOSPI","sector":"해상 운송업","lastPrice":2025,"marketCap":653563363500,"sharesOutstanding":322747340,"asOf":"2026-09-26T15:09:35.282Z"},"valuation":{"fiscalYear":2025,"per":3.63,"perTtm":3.59,"ttmPeriod":"25Q3~26Q2","pbr":0.3,"psr":0.51,"evEbitda":3.82,"ev":1812745792003,"fcff":385626528505,"fcffYield":0.2127,"roe":0.0863,"revenueGrowth":{"y1":-0.2691,"y3":-0.0747,"y5":0.0763},"operatingIncomeGrowth":{"y1":-0.3696,"y3":-0.0819,"y5":0.0726},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.290Z"},"price":{"high52w":3090,"low52w":1654,"fromHigh":-0.3447,"returns":[{"label":"1개월","value":-0.0426},{"label":"3개월","value":0.13},{"label":"6개월","value":-0.1253},{"label":"1년","value":0.1808},{"label":"3년","value":0.1383},{"label":"5년","value":-0.325}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1284595553233,"operatingIncome":135027508093,"netIncome":78279906164,"controllingNetIncome":76474065758,"ebitda":null,"fcff":52582560181,"cfo":258496570833,"capex":275838078641,"totalAssets":2932927976230,"totalLiabilities":2153447841253,"totalEquity":779480134977,"cash":77417484428,"totalDebt":1771765966110},{"fiscalYear":2019,"statement":"연결","revenue":1005657249125,"operatingIncome":128783605822,"netIncome":101020481907,"controllingNetIncome":90509206600,"ebitda":213241093574,"fcff":-101679868114,"cfo":351042097861,"capex":525015288440,"totalAssets":3340874141977,"totalLiabilities":2445671729223,"totalEquity":895202412754,"cash":99674433352,"totalDebt":2133068265838},{"fiscalYear":2020,"statement":"연결","revenue":884078269341,"operatingIncome":145937798507,"netIncome":27527431490,"controllingNetIncome":8789470382,"ebitda":523880386269,"fcff":-62064219361,"cfo":259098856857,"capex":387497602562,"totalAssets":3345588771234,"totalLiabilities":2492265618065,"totalEquity":853323153169,"cash":95263774219,"totalDebt":2024933237976},{"fiscalYear":2021,"statement":"연결","revenue":1153843059443,"operatingIncome":203921089342,"netIncome":306589438251,"controllingNetIncome":246168666887,"ebitda":null,"fcff":216714295951,"cfo":319723281927,"capex":165074038644,"totalAssets":3859734558837,"totalLiabilities":2341620168689,"totalEquity":1518114390148,"cash":100643600764,"totalDebt":1932256798755},{"fiscalYear":2022,"statement":"연결","revenue":1612014464184,"operatingIncome":267671830651,"netIncome":172294292657,"controllingNetIncome":157609827253,"ebitda":301470878248,"fcff":-84402717773,"cfo":392283807646,"capex":546329966531,"totalAssets":4490260111628,"totalLiabilities":2706138104863,"totalEquity":1784122006765,"cash":95351877937,"totalDebt":2290430682075},{"fiscalYear":2023,"statement":"연결","revenue":1397365391874,"operatingIncome":249957270562,"netIncome":46354279593,"controllingNetIncome":68278849058,"ebitda":413434760943,"fcff":98155638218,"cfo":419304310607,"capex":433920596646,"totalAssets":4727803814347,"totalLiabilities":2880989160205,"totalEquity":1846814654142,"cash":109773639676,"totalDebt":2449160782855},{"fiscalYear":2024,"statement":"연결","revenue":1747186595917,"operatingIncome":328635127660,"netIncome":164823503932,"controllingNetIncome":162090224993,"ebitda":552654086540,"fcff":668057426846,"cfo":567224210240,"capex":48788927522,"totalAssets":4580381441177,"totalLiabilities":2290699171630,"totalEquity":2289682269547,"cash":259800586297,"totalDebt":2016221047081},{"fiscalYear":2025,"statement":"연결","revenue":1276968118509,"operatingIncome":207164410184,"netIncome":173260065058,"controllingNetIncome":180205305119,"ebitda":474763394912,"fcff":385626528505,"cfo":442588577067,"capex":149021430241,"totalAssets":4109190044284,"totalLiabilities":1694535639799,"totalEquity":2414654404485,"cash":350600017987,"totalDebt":1509782446490}],"quarterly":[{"stockCode":"005880","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":317993029421,"operatingIncome":59308757574,"netIncome":43061159516,"prevYearRevenue":418877519528,"prevYearOperatingIncome":67768574615,"prevYearNetIncome":49509840261,"source":"11014","updatedAt":"2026-08-26T22:21:11.916Z"},{"stockCode":"005880","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":296242000919,"operatingIncome":50912208180,"netIncome":18707715391,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:11.919Z"},{"stockCode":"005880","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":277802397985,"operatingIncome":74446244191,"netIncome":62971243912,"prevYearRevenue":330519402029,"prevYearOperatingIncome":63907397450,"prevYearNetIncome":62115072847,"source":"11013","updatedAt":"2026-08-26T22:21:11.398Z"},{"stockCode":"005880","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":312832991249,"operatingIncome":62926691077,"netIncome":57477832568,"prevYearRevenue":332213686140,"prevYearOperatingIncome":33036046980,"prevYearNetIncome":49376117304,"source":"11012","updatedAt":"2026-08-26T22:21:11.637Z"}]}