{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009540","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":"009540","name":"HD한국조선해양","market":"KOSPI","sector":"기타 금융업","lastPrice":339500,"marketCap":24027472882000,"sharesOutstanding":70773116,"asOf":"2026-09-26T15:09:35.299Z"},"valuation":{"fiscalYear":2025,"per":11.08,"perTtm":5.22,"ttmPeriod":"25Q3~26Q2","pbr":1.81,"psr":0.8,"evEbitda":null,"ev":20739273185000,"fcff":3483798529993,"fcffYield":0.168,"roe":0.1778,"revenueGrowth":{"y1":0.1721,"y3":0.2005,"y5":0.1497},"operatingIncomeGrowth":{"y1":1.7226,"y3":null,"y5":1.2082},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.190Z"},"price":{"high52w":479500,"low52w":327000,"fromHigh":-0.292,"returns":[{"label":"1개월","value":-0.0583},{"label":"3개월","value":-0.0174},{"label":"6개월","value":-0.0749},{"label":"1년","value":-0.1459},{"label":"3년","value":2.0586},{"label":"5년","value":2.3122}]},"dividends":[{"fiscalYear":2025,"dps":12300,"yieldPct":3,"payoutPct":40.11},{"fiscalYear":2024,"dps":5100,"yieldPct":2.23,"payoutPct":30.76}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":46317640151000,"operatingIncome":-1584905920000,"netIncome":-1375768355000,"controllingNetIncome":-1349852405000,"ebitda":-533892817000,"fcff":-1650271990800,"cfo":-637435927000,"capex":1325344499000,"totalAssets":49469064992000,"totalLiabilities":34042961419000,"totalEquity":15426103573000,"cash":3068122574000,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":39320377292000,"operatingIncome":1549644433000,"netIncome":626990744000,"controllingNetIncome":545170829000,"ebitda":null,"fcff":1706144292740,"cfo":2649202768000,"capex":1192926377000,"totalAssets":48949259814000,"totalLiabilities":31162698165000,"totalEquity":17786561649000,"cash":4326493276000,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":15468835510000,"operatingIncome":14645630000,"netIncome":2693141932000,"controllingNetIncome":2457750195000,"ebitda":9841607734000,"fcff":412708900160,"cfo":593314273000,"capex":397425032000,"totalAssets":30408847507000,"totalLiabilities":18036809525000,"totalEquity":12372037982000,"cash":3239726945000,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":13119891213000,"operatingIncome":-522520013000,"netIncome":-453610241000,"controllingNetIncome":-489059781000,"ebitda":436526472000,"fcff":27975460220,"cfo":126519621000,"capex":231554752000,"totalAssets":24729898792000,"totalLiabilities":11618935420000,"totalEquity":13110963372000,"cash":3041786200000,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":15182553166000,"operatingIncome":290167614000,"netIncome":213081106000,"controllingNetIncome":164078788000,"ebitda":941288688000,"fcff":-1760964450060,"cfo":-1464118747000,"capex":420714557000,"totalAssets":25055372817000,"totalLiabilities":12129057655000,"totalEquity":12926315162000,"cash":2225143190000,"totalDebt":24669241000},{"fiscalYear":2020,"statement":"연결","revenue":14903657734000,"operatingIncome":74367134000,"netIncome":-835177677000,"controllingNetIncome":-833786985000,"ebitda":391066778000,"fcff":-333131364380,"cfo":-89969458000,"capex":390257332000,"totalAssets":25244191252000,"totalLiabilities":12822965818000,"totalEquity":12421225434000,"cash":3703409917000,"totalDebt":48809789000},{"fiscalYear":2021,"statement":"연결","revenue":15493381773000,"operatingIncome":-1384815777000,"netIncome":-1141204413000,"controllingNetIncome":-929318924000,"ebitda":-926265106000,"fcff":555105606480,"cfo":835843497000,"capex":410383029000,"totalAssets":27293093978000,"totalLiabilities":14879338674000,"totalEquity":12413755304000,"cash":4567468098000,"totalDebt":48003199000},{"fiscalYear":2022,"statement":"연결","revenue":17302020185000,"operatingIncome":-355560593000,"netIncome":-295177096000,"controllingNetIncome":-216949612000,"ebitda":25096163000,"fcff":-145156574360,"cfo":462245767000,"capex":707399619000,"totalAssets":29883476300000,"totalLiabilities":17571346490000,"totalEquity":12312129810000,"cash":2697222866000,"totalDebt":104024677000},{"fiscalYear":2023,"statement":"연결","revenue":21296205574000,"operatingIncome":282260719000,"netIncome":144930284000,"controllingNetIncome":221711002000,"ebitda":753152022000,"fcff":1338046540160,"cfo":2081590925000,"capex":882039759000,"totalAssets":32242568184000,"totalLiabilities":19872465252000,"totalEquity":12370102932000,"cash":3018390965000,"totalDebt":98221724000},{"fiscalYear":2024,"statement":"연결","revenue":25538577356000,"operatingIncome":1434090492000,"netIncome":1454580111000,"controllingNetIncome":1172335951000,"ebitda":1566891507000,"fcff":3460628283519,"cfo":4288660178000,"capex":949041670000,"totalAssets":36719137422000,"totalLiabilities":22563324218000,"totalEquity":14155813204000,"cash":3717318959000,"totalDebt":483353650000},{"fiscalYear":2025,"statement":"연결","revenue":29933215227000,"operatingIncome":3904489578000,"netIncome":2928395265000,"controllingNetIncome":2168412429000,"ebitda":null,"fcff":3483798529993,"cfo":4422050644000,"capex":1003700947000,"totalAssets":39542213288000,"totalLiabilities":22633860456000,"totalEquity":16908352832000,"cash":3742015549000,"totalDebt":453815852000}],"quarterly":[{"stockCode":"009540","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7581435732000,"operatingIncome":1053775225000,"netIncome":876697436000,"prevYearRevenue":6245755748000,"prevYearOperatingIncome":398407579000,"prevYearNetIncome":176385016000,"source":"11014","updatedAt":"2026-08-26T22:18:48.515Z"},{"stockCode":"009540","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8151656564000,"operatingIncome":1037918873000,"netIncome":992999503000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:48.519Z"},{"stockCode":"009540","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8140889752000,"operatingIncome":1355970120000,"netIncome":1141412052000,"prevYearRevenue":6771705878000,"prevYearOperatingIncome":859154446000,"prevYearNetIncome":611625281000,"source":"11013","updatedAt":"2026-08-26T22:18:48.004Z"},{"stockCode":"009540","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":8927046477000,"operatingIncome":1645146382000,"netIncome":1594153772000,"prevYearRevenue":7428417053000,"prevYearOperatingIncome":953641034000,"prevYearNetIncome":447073045000,"source":"11012","updatedAt":"2026-08-26T22:18:48.265Z"}]}