{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/011210","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":"011210","name":"현대위아","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":53400,"marketCap":1452217432200,"sharesOutstanding":27195083,"asOf":"2026-09-26T15:09:35.306Z"},"valuation":{"fiscalYear":2025,"per":14.67,"perTtm":17.36,"ttmPeriod":"25Q3~26Q2","pbr":0.4,"psr":0.17,"evEbitda":2.92,"ev":1558410432200,"fcff":192658861790,"fcffYield":0.1236,"roe":0.0275,"revenueGrowth":{"y1":0.0368,"y3":0.011,"y5":0.0517},"operatingIncomeGrowth":{"y1":-0.0658,"y3":-0.0123,"y5":0.2322},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.995Z"},"price":{"high52w":101300,"low52w":47950,"fromHigh":-0.4729,"returns":[{"label":"1개월","value":-0.1055},{"label":"3개월","value":-0.0964},{"label":"6개월","value":-0.3464},{"label":"1년","value":0.101},{"label":"3년","value":-0.1617},{"label":"5년","value":-0.3249}]},"dividends":[{"fiscalYear":2025,"dps":1200,"yieldPct":1.4,"payoutPct":32.2},{"fiscalYear":2024,"dps":1100,"yieldPct":2.7,"payoutPct":24.3},{"fiscalYear":2023,"dps":850,"yieldPct":1.5,"payoutPct":24.8},{"fiscalYear":2022,"dps":700,"yieldPct":1.3,"payoutPct":28.4},{"fiscalYear":2021,"dps":700,"yieldPct":0.9,"payoutPct":29.8},{"fiscalYear":2020,"dps":700,"yieldPct":1.5,"payoutPct":30.5},{"fiscalYear":2019,"dps":700,"yieldPct":1.4,"payoutPct":33.7},{"fiscalYear":2018,"dps":600,"yieldPct":1.6,"payoutPct":null}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":7884188370663,"operatingIncome":500933795267,"netIncome":326873817247,"controllingNetIncome":326873817247,"ebitda":716598019037,"fcff":9306853882,"cfo":626486943460,"capex":644240924695,"totalAssets":6683131754662,"totalLiabilities":3519947262675,"totalEquity":3163184491987,"cash":584538238883,"totalDebt":1576550245566},{"fiscalYear":2016,"statement":"연결","revenue":7589447382673,"operatingIncome":262732211160,"netIncome":130726808351,"controllingNetIncome":130726808351,"ebitda":474779815873,"fcff":-104998067076,"cfo":354613088920,"capex":486361957280,"totalAssets":7022079143075,"totalLiabilities":3763489825885,"totalEquity":3258589317190,"cash":799263907582,"totalDebt":1961597751395},{"fiscalYear":2017,"statement":"연결","revenue":7487391747448,"operatingIncome":16717839507,"netIncome":-63003629949,"controllingNetIncome":-63003629949,"ebitda":316173686972,"fcff":-238756665578,"cfo":72711409571,"capex":350146581663,"totalAssets":7193681978019,"totalLiabilities":4053583984108,"totalEquity":3140097993911,"cash":931335151866,"totalDebt":2252837767615},{"fiscalYear":2018,"statement":"연결","revenue":7880481391244,"operatingIncome":5030582887,"netIncome":-55561248376,"controllingNetIncome":-55561248376,"ebitda":249951578877,"fcff":-274455751795,"cfo":-113336962971,"capex":210944261496,"totalAssets":7107447377503,"totalLiabilities":4070516175279,"totalEquity":3036931202224,"cash":335766489610,"totalDebt":2279469012684},{"fiscalYear":2019,"statement":"연결","revenue":7314626000000,"operatingIncome":101934000000,"netIncome":55207000000,"controllingNetIncome":55207000000,"ebitda":358973000000,"fcff":286490969258,"cfo":444220000000,"capex":215883000000,"totalAssets":6774339000000,"totalLiabilities":3682530000000,"totalEquity":3091809000000,"cash":382584000000,"totalDebt":2161680000000},{"fiscalYear":2020,"statement":"연결","revenue":6592242000000,"operatingIncome":71957000000,"netIncome":53672000000,"controllingNetIncome":60971000000,"ebitda":null,"fcff":-51314738101,"cfo":189148000000,"capex":278715000000,"totalAssets":7719906000000,"totalLiabilities":4194046000000,"totalEquity":3525860000000,"cash":554947000000,"totalDebt":2781117000000},{"fiscalYear":2021,"statement":"연결","revenue":7527739000000,"operatingIncome":102725000000,"netIncome":56071000000,"controllingNetIncome":62320000000,"ebitda":338901000000,"fcff":148227000000,"cfo":290279000000,"capex":176795000000,"totalAssets":7749507000000,"totalLiabilities":4054243000000,"totalEquity":3695264000000,"cash":435063000000,"totalDebt":2542326000000},{"fiscalYear":2022,"statement":"연결","revenue":8207614000000,"operatingIncome":212115000000,"netIncome":43482000000,"controllingNetIncome":65416000000,"ebitda":695867000000,"fcff":332232600000,"cfo":423981000000,"capex":130317000000,"totalAssets":7546451000000,"totalLiabilities":3812800000000,"totalEquity":3733651000000,"cash":674426000000,"totalDebt":2221976000000},{"fiscalYear":2023,"statement":"연결","revenue":8590316000000,"operatingIncome":229216000000,"netIncome":52548000000,"controllingNetIncome":91461000000,"ebitda":524866000000,"fcff":355903200000,"cfo":468142000000,"capex":153022000000,"totalAssets":6825905000000,"totalLiabilities":3059151000000,"totalEquity":3766754000000,"cash":471826000000,"totalDebt":1460677000000},{"fiscalYear":2024,"statement":"연결","revenue":8180886000000,"operatingIncome":218810000000,"netIncome":129472000000,"controllingNetIncome":120435000000,"ebitda":437180000000,"fcff":348112023064,"cfo":591988000000,"capex":277583000000,"totalAssets":7075991000000,"totalLiabilities":3049692000000,"totalEquity":4026299000000,"cash":758404000000,"totalDebt":1242750000000},{"fiscalYear":2025,"statement":"연결","revenue":8481561000000,"operatingIncome":204413000000,"netIncome":116932000000,"controllingNetIncome":99017000000,"ebitda":533425000000,"fcff":192658861790,"cfo":404129000000,"capex":253381000000,"totalAssets":7025106000000,"totalLiabilities":2959678000000,"totalEquity":4065428000000,"cash":1116473000000,"totalDebt":1222666000000}],"quarterly":[{"stockCode":"011210","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2151875000000,"operatingIncome":51848000000,"netIncome":-11448000000,"prevYearRevenue":2007751000000,"prevYearOperatingIncome":51216000000,"prevYearNetIncome":-11262000000,"source":"11014","updatedAt":"2026-08-26T22:20:11.349Z"},{"stockCode":"011210","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2089337000000,"operatingIncome":47686000000,"netIncome":9099000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:11.351Z"},{"stockCode":"011210","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2179328000000,"operatingIncome":51566000000,"netIncome":35402000000,"prevYearRevenue":2061791000000,"prevYearOperatingIncome":48548000000,"prevYearNetIncome":101963000000,"source":"11013","updatedAt":"2026-08-26T22:20:10.834Z"},{"stockCode":"011210","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2353743000000,"operatingIncome":50386000000,"netIncome":50579000000,"prevYearRevenue":2178558000000,"prevYearOperatingIncome":56331000000,"prevYearNetIncome":17318000000,"source":"11012","updatedAt":"2026-08-26T22:20:11.099Z"}]}