{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/011200","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":"011200","name":"HMM","market":"KOSPI","sector":"해상 운송업","lastPrice":21200,"marketCap":19996644964000,"sharesOutstanding":943237970,"asOf":"2026-09-26T15:09:35.306Z"},"valuation":{"fiscalYear":2025,"per":10.65,"perTtm":13.96,"ttmPeriod":"25Q3~26Q2","pbr":0.75,"psr":1.84,"evEbitda":null,"ev":22459036964000,"fcff":1890172651233,"fcffYield":0.0842,"roe":0.069,"revenueGrowth":{"y1":-0.0691,"y3":-0.1631,"y5":0.1117},"operatingIncomeGrowth":{"y1":-0.584,"y3":-0.4724,"y5":0.083},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.265Z"},"price":{"high52w":24500,"low52w":18310,"fromHigh":-0.1347,"returns":[{"label":"1개월","value":-0.0117},{"label":"3개월","value":0.1578},{"label":"6개월","value":0.0783},{"label":"1년","value":0.0316},{"label":"3년","value":0.3038},{"label":"5년","value":-0.4479}]},"dividends":[{"fiscalYear":2025,"dps":700,"yieldPct":3.4,"payoutPct":35.15},{"fiscalYear":2024,"dps":600,"yieldPct":3.2,"payoutPct":13.98},{"fiscalYear":2023,"dps":700,"yieldPct":3.4,"payoutPct":49.79},{"fiscalYear":2022,"dps":1200,"yieldPct":5.5,"payoutPct":5.8},{"fiscalYear":2021,"dps":600,"yieldPct":2.2,"payoutPct":5.5}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":5768581000000,"operatingIncome":-253533000000,"netIncome":-680458000000,"controllingNetIncome":-669521000000,"ebitda":686702000000,"fcff":-298066000000,"cfo":-156582000000,"capex":141484000000,"totalAssets":5942501000000,"totalLiabilities":5713866000000,"totalEquity":228635000000,"cash":203569000000,"totalDebt":4853208000000},{"fiscalYear":2016,"statement":"연결","revenue":4584810000000,"operatingIncome":-833391000000,"netIncome":-458201000000,"controllingNetIncome":-459642000000,"ebitda":448137000000,"fcff":-806344000000,"cfo":-638958000000,"capex":167386000000,"totalAssets":4398098000000,"totalLiabilities":3446776000000,"totalEquity":951322000000,"cash":533674000000,"totalDebt":2555304000000},{"fiscalYear":2017,"statement":"연결","revenue":5028016000000,"operatingIncome":-406780000000,"netIncome":-1190740000000,"controllingNetIncome":-1191003000000,"ebitda":405510000000,"fcff":-553110820000,"cfo":-275381000000,"capex":302909000000,"totalAssets":3602418000000,"totalLiabilities":2705498000000,"totalEquity":896920000000,"cash":676365000000,"totalDebt":2051952000000},{"fiscalYear":2018,"statement":"연결","revenue":5222124000000,"operatingIncome":-558656000000,"netIncome":-790563000000,"controllingNetIncome":-790739000000,"ebitda":-415653000000,"fcff":-708720700000,"cfo":-416902000000,"capex":320823000000,"totalAssets":4121440000000,"totalLiabilities":3081769000000,"totalEquity":1039671000000,"cash":562901000000,"totalDebt":1393645000000},{"fiscalYear":2019,"statement":"연결","revenue":5513089000000,"operatingIncome":-299695000000,"netIncome":-589837000000,"controllingNetIncome":-589927000000,"ebitda":488837000000,"fcff":-675773420000,"cfo":399331000000,"capex":1101945000000,"totalAssets":7160187000000,"totalLiabilities":6069878000000,"totalEquity":1090309000000,"cash":645092000000,"totalDebt":2482071000000},{"fiscalYear":2020,"statement":"연결","revenue":6413270000000,"operatingIncome":980781000000,"netIncome":123966000000,"controllingNetIncome":123889000000,"ebitda":2532923000000,"fcff":-416760281886,"cfo":1408546000000,"capex":1851197000000,"totalAssets":9373360000000,"totalLiabilities":7684812000000,"totalEquity":1688548000000,"cash":1140700000000,"totalDebt":2431040000000},{"fiscalYear":2021,"statement":"연결","revenue":13794148000000,"operatingIncome":7377522000000,"netIncome":5337151000000,"controllingNetIncome":5337056000000,"ebitda":8236171000000,"fcff":5818957080000,"cfo":7505033000000,"capex":1711142000000,"totalAssets":17876100000000,"totalLiabilities":7517806000000,"totalEquity":10358294000000,"cash":1724952000000,"totalDebt":5819695000000},{"fiscalYear":2022,"statement":"연결","revenue":18582770000000,"operatingIncome":9951555000000,"netIncome":10085439000000,"controllingNetIncome":10085271000000,"ebitda":null,"fcff":10929089064332,"cfo":11318868000000,"capex":452056000000,"totalAssets":25973455000000,"totalLiabilities":5285543000000,"totalEquity":20687912000000,"cash":4980161000000,"totalDebt":3064620000000},{"fiscalYear":2023,"statement":"연결","revenue":8400969000000,"operatingIncome":584770000000,"netIncome":968692000000,"controllingNetIncome":968560000000,"ebitda":null,"fcff":33721400000,"cfo":1979706000000,"capex":2042767000000,"totalAssets":25713363000000,"totalLiabilities":4272550000000,"totalEquity":21440813000000,"cash":3249802000000,"totalDebt":2314642000000},{"fiscalYear":2024,"statement":"연결","revenue":11700224000000,"operatingIncome":3512847000000,"netIncome":3782129000000,"controllingNetIncome":3782169000000,"ebitda":3908260000000,"fcff":2412462400000,"cfo":4874617000000,"capex":2544702000000,"totalAssets":33848562000000,"totalLiabilities":5993018000000,"totalEquity":27855544000000,"cash":1471825000000,"totalDebt":3538498000000},{"fiscalYear":2025,"statement":"연결","revenue":10891443000000,"operatingIncome":1461202000000,"netIncome":1878732000000,"controllingNetIncome":1878436000000,"ebitda":null,"fcff":1890172651233,"cfo":3305131000000,"capex":1598702000000,"totalAssets":33563133000000,"totalLiabilities":6991856000000,"totalEquity":26571277000000,"cash":1760767000000,"totalDebt":4223159000000}],"quarterly":[{"stockCode":"011200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2706392000000,"operatingIncome":296835000000,"netIncome":303800000000,"prevYearRevenue":3551980000000,"prevYearOperatingIncome":1461355000000,"prevYearNetIncome":1738455000000,"source":"11014","updatedAt":"2026-08-26T22:18:50.888Z"},{"stockCode":"011200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2707622000000,"operatingIncome":317293000000,"netIncome":363882000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:50.890Z"},{"stockCode":"011200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2718734000000,"operatingIncome":269094000000,"netIncome":353610000000,"prevYearRevenue":2854682000000,"prevYearOperatingIncome":613899000000,"prevYearNetIncome":739729000000,"source":"11013","updatedAt":"2026-08-26T22:18:50.374Z"},{"stockCode":"011200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3401966000000,"operatingIncome":354118000000,"netIncome":411399000000,"prevYearRevenue":2622747000000,"prevYearOperatingIncome":233175000000,"prevYearNetIncome":471321000000,"source":"11012","updatedAt":"2026-08-26T22:18:50.626Z"}]}