{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009180","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":"009180","name":"한솔로지스틱스","market":"KOSPI","sector":"기타 운송관련 서비스업","lastPrice":2755,"marketCap":77569297875,"sharesOutstanding":28155825,"asOf":"2026-09-26T15:09:35.296Z"},"valuation":{"fiscalYear":2025,"per":4.9,"perTtm":6.61,"ttmPeriod":"25Q3~26Q2","pbr":0.54,"psr":0.11,"evEbitda":3.77,"ev":93528931507,"fcff":31082734029,"fcffYield":0.3323,"roe":0.1159,"revenueGrowth":{"y1":-0.0181,"y3":-0.1274,"y5":0.0577},"operatingIncomeGrowth":{"y1":0.2333,"y3":-0.1712,"y5":0.0961},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.332Z"},"price":{"high52w":3460,"low52w":2560,"fromHigh":-0.2038,"returns":[{"label":"1개월","value":-0.0018},{"label":"3개월","value":0.028},{"label":"6개월","value":-0.0549},{"label":"1년","value":-0.0161},{"label":"3년","value":0.1624},{"label":"5년","value":-0.4011}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":7.1,"payoutPct":35.54},{"fiscalYear":2024,"dps":150,"yieldPct":7.1,"payoutPct":48.69},{"fiscalYear":2023,"dps":100,"yieldPct":4,"payoutPct":14.97},{"fiscalYear":2022,"dps":70,"yieldPct":2.49,"payoutPct":7.93},{"fiscalYear":2021,"dps":60,"yieldPct":1.5,"payoutPct":7.02},{"fiscalYear":2020,"dps":50,"yieldPct":2.23,"payoutPct":15.81},{"fiscalYear":2019,"dps":40,"yieldPct":2.64,"payoutPct":18.6},{"fiscalYear":2018,"dps":30,"yieldPct":2.22,"payoutPct":56.67}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":434161852578,"operatingIncome":3903273509,"netIncome":1454232548,"controllingNetIncome":1454232548,"ebitda":7835913328,"fcff":-4597831005,"cfo":62254906,"capex":5041192289,"totalAssets":126782731689,"totalLiabilities":70494772889,"totalEquity":56287958800,"cash":11099926168,"totalDebt":11181000000},{"fiscalYear":2019,"statement":"연결","revenue":460730203265,"operatingIncome":9519510274,"netIncome":5908752720,"controllingNetIncome":5908752720,"ebitda":16132554158,"fcff":23435787665,"cfo":29306240188,"capex":6267671075,"totalAssets":166754678756,"totalLiabilities":119699483929,"totalEquity":47055194827,"cash":15432498171,"totalDebt":52031733005},{"fiscalYear":2020,"statement":"연결","revenue":509613333363,"operatingIncome":13076633836,"netIncome":8688690534,"controllingNetIncome":8688690534,"ebitda":16231621027,"fcff":36141035295,"cfo":38521444143,"capex":3921521920,"totalAssets":195971591246,"totalLiabilities":141321704384,"totalEquity":54649886862,"cash":18233915671,"totalDebt":46375510408},{"fiscalYear":2021,"statement":"연결","revenue":747044113682,"operatingIncome":30304814315,"netIncome":23492497187,"controllingNetIncome":23489493724,"ebitda":null,"fcff":9907376494,"cfo":13182381342,"capex":4440482618,"totalAssets":266627757518,"totalLiabilities":188039086103,"totalEquity":78588671415,"cash":19329177565,"totalDebt":60780147158},{"fiscalYear":2022,"statement":"연결","revenue":1015371889567,"operatingIncome":36349586827,"netIncome":24240799515,"controllingNetIncome":24233483947,"ebitda":39336903216,"fcff":27607819986,"cfo":28367792414,"capex":3700780890,"totalAssets":274496248985,"totalLiabilities":171990567169,"totalEquity":102505681816,"cash":30757799343,"totalDebt":61027084987},{"fiscalYear":2023,"statement":"연결","revenue":726536824302,"operatingIncome":26257482894,"netIncome":18533391661,"controllingNetIncome":18535219730,"ebitda":31190124343,"fcff":37393060840,"cfo":41978740162,"capex":7401097789,"totalAssets":245120386642,"totalLiabilities":126703696180,"totalEquity":118416690462,"cash":30815160805,"totalDebt":44058266663},{"fiscalYear":2024,"statement":"연결","revenue":687030962683,"operatingIncome":16777813390,"netIncome":8672221160,"controllingNetIncome":8680147675,"ebitda":20882765703,"fcff":17462383305,"cfo":20212976281,"capex":4890314310,"totalAssets":267994725160,"totalLiabilities":137874930696,"totalEquity":130119794464,"cash":20389655232,"totalDebt":49874654331},{"fiscalYear":2025,"statement":"연결","revenue":674562421919,"operatingIncome":20692745041,"netIncome":15842173912,"controllingNetIncome":15842173912,"ebitda":24798416707,"fcff":31082734029,"cfo":31971356711,"capex":2916419836,"totalAssets":261761294406,"totalLiabilities":117952636376,"totalEquity":143808658030,"cash":18508134101,"totalDebt":34467767733}],"quarterly":[{"stockCode":"009180","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":169471573293,"operatingIncome":6113615695,"netIncome":3553112376,"prevYearRevenue":175796951685,"prevYearOperatingIncome":5257549821,"prevYearNetIncome":3057337208,"source":"11014","updatedAt":"2026-08-26T22:28:33.357Z"},{"stockCode":"009180","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":152887134155,"operatingIncome":2479841142,"netIncome":614983937,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:33.359Z"},{"stockCode":"009180","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":164911091983,"operatingIncome":4495907885,"netIncome":3635076933,"prevYearRevenue":174127373995,"prevYearOperatingIncome":5694117819,"prevYearNetIncome":4321674149,"source":"11013","updatedAt":"2026-08-26T22:28:32.832Z"},{"stockCode":"009180","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":182813293829,"operatingIncome":6118166712,"netIncome":3936095368,"prevYearRevenue":178076340476,"prevYearOperatingIncome":6405170385,"prevYearNetIncome":7352403450,"source":"11012","updatedAt":"2026-08-26T22:28:33.077Z"}]}