{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010240","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":"010240","name":"흥국","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":5210,"marketCap":60988260000,"sharesOutstanding":11706000,"asOf":"2026-09-26T15:09:35.302Z"},"valuation":{"fiscalYear":2025,"per":5,"perTtm":3.75,"ttmPeriod":"25Q3~26Q2","pbr":0.52,"psr":0.45,"evEbitda":1.92,"ev":35015243547,"fcff":14417644830,"fcffYield":0.4118,"roe":0.1073,"revenueGrowth":{"y1":0.0646,"y3":0.0061,"y5":0.0284},"operatingIncomeGrowth":{"y1":0.6953,"y3":0.0993,"y5":-0.0093},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.682Z"},"price":{"high52w":5960,"low52w":4835,"fromHigh":-0.1258,"returns":[{"label":"1개월","value":-0.0334},{"label":"3개월","value":0.0019},{"label":"6개월","value":-0.0057},{"label":"1년","value":0.043},{"label":"3년","value":-0.1624},{"label":"5년","value":-0.4545}]},"dividends":[{"fiscalYear":2025,"dps":280,"yieldPct":56,"payoutPct":25.48},{"fiscalYear":2024,"dps":220,"yieldPct":44,"payoutPct":23.16},{"fiscalYear":2023,"dps":240,"yieldPct":48,"payoutPct":20.16},{"fiscalYear":2022,"dps":220,"yieldPct":44,"payoutPct":29.72},{"fiscalYear":2021,"dps":200,"yieldPct":40,"payoutPct":19.47},{"fiscalYear":2020,"dps":180,"yieldPct":36,"payoutPct":17.69},{"fiscalYear":2019,"dps":150,"yieldPct":30,"payoutPct":26.39},{"fiscalYear":2018,"dps":125,"yieldPct":25,"payoutPct":18.52}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":118012453655,"operatingIncome":11139830890,"netIncome":8316696575,"controllingNetIncome":8316696575,"ebitda":14119312068,"fcff":9327646227,"cfo":11447566172,"capex":2290858004,"totalAssets":88337239760,"totalLiabilities":26678794148,"totalEquity":61658445612,"cash":9938931004,"totalDebt":8000000000},{"fiscalYear":2019,"statement":"연결","revenue":104480159980,"operatingIncome":8887375482,"netIncome":7002937052,"controllingNetIncome":7002937052,"ebitda":11963735348,"fcff":7215091961,"cfo":10780779559,"capex":3799015161,"totalAssets":92358267433,"totalLiabilities":24869272442,"totalEquity":67488994991,"cash":14990198285,"totalDebt":8000000000},{"fiscalYear":2020,"statement":"연결","revenue":119116418853,"operatingIncome":15608367661,"netIncome":11754325418,"controllingNetIncome":11754325418,"ebitda":18755151511,"fcff":482831829,"cfo":5303849135,"capex":4996854490,"totalAssets":108557728581,"totalLiabilities":34526283250,"totalEquity":74031445331,"cash":15981679735,"totalDebt":13964965232},{"fiscalYear":2021,"statement":"연결","revenue":141813793806,"operatingIncome":13835638959,"netIncome":11862720124,"controllingNetIncome":11862720124,"ebitda":17385292033,"fcff":-2350574263,"cfo":2632149049,"capex":5109320704,"totalAssets":118380108763,"totalLiabilities":32462825927,"totalEquity":85917282836,"cash":13959428193,"totalDebt":14804602382},{"fiscalYear":2022,"statement":"연결","revenue":134555280289,"operatingIncome":11212790775,"netIncome":8549998817,"controllingNetIncome":8549998817,"ebitda":14095299005,"fcff":15497339086,"cfo":17304941761,"capex":1992815279,"totalAssets":117631244505,"totalLiabilities":25569569735,"totalEquity":92061674770,"cash":22327668689,"totalDebt":11642272791},{"fiscalYear":2023,"statement":"연결","revenue":149383250987,"operatingIncome":15801950015,"netIncome":13179429229,"controllingNetIncome":13179429229,"ebitda":18512172122,"fcff":7147822675,"cfo":12191849143,"capex":5195856206,"totalAssets":122271325265,"totalLiabilities":22960027159,"totalEquity":99311298106,"cash":19059099502,"totalDebt":8393500364},{"fiscalYear":2024,"statement":"연결","revenue":128710756347,"operatingIncome":8787500672,"netIncome":10550352220,"controllingNetIncome":10550352220,"ebitda":11939686088,"fcff":17432011430,"cfo":20089984610,"capex":2759333380,"totalAssets":126303882056,"totalLiabilities":17120947567,"totalEquity":109182934489,"cash":27702169539,"totalDebt":4450356020},{"fiscalYear":2025,"statement":"연결","revenue":137023822812,"operatingIncome":14897684207,"netIncome":12200254265,"controllingNetIncome":12200254265,"ebitda":18279398866,"fcff":14417644830,"cfo":15621764286,"capex":1261171837,"totalAssets":135628627147,"totalLiabilities":17357042871,"totalEquity":118271584276,"cash":27726901011,"totalDebt":1753884558}],"quarterly":[{"stockCode":"010240","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":34864798016,"operatingIncome":3599906539,"netIncome":3724585570,"prevYearRevenue":29882646315,"prevYearOperatingIncome":1755453319,"prevYearNetIncome":1489447022,"source":"11014","updatedAt":"2026-08-26T22:29:53.800Z"},{"stockCode":"010240","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":34101940208,"operatingIncome":3915993385,"netIncome":3526167724,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:53.803Z"},{"stockCode":"010240","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":38993472220,"operatingIncome":4932255306,"netIncome":4920933508,"prevYearRevenue":33298260696,"prevYearOperatingIncome":3614413909,"prevYearNetIncome":3159655170,"source":"11013","updatedAt":"2026-08-26T22:29:53.057Z"},{"stockCode":"010240","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":42690449467,"operatingIncome":4566678792,"netIncome":4084535530,"prevYearRevenue":34758823892,"prevYearOperatingIncome":3767370374,"prevYearNetIncome":1789845801,"source":"11012","updatedAt":"2026-08-26T22:29:53.301Z"}]}