{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012330","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":"012330","name":"현대모비스","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":372500,"marketCap":33458167912500,"sharesOutstanding":89820585,"asOf":"2026-09-26T15:09:35.310Z"},"valuation":{"fiscalYear":2025,"per":9.15,"perTtm":9.19,"ttmPeriod":"25Q3~26Q2","pbr":0.68,"psr":0.55,"evEbitda":6.54,"ev":28535789912500,"fcff":3104581345223,"fcffYield":0.1088,"roe":0.0768,"revenueGrowth":{"y1":0.0678,"y3":0.056,"y5":0.1078},"operatingIncomeGrowth":{"y1":0.0924,"y3":0.1833,"y5":0.129},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.209Z"},"price":{"high52w":768000,"low52w":288000,"fromHigh":-0.515,"returns":[{"label":"1개월","value":-0.175},{"label":"3개월","value":-0.2343},{"label":"6개월","value":-0.0881},{"label":"1년","value":0.2627},{"label":"3년","value":0.5489},{"label":"5년","value":0.4382}]},"dividends":[{"fiscalYear":2025,"dps":6500,"yieldPct":1.6,"payoutPct":15.9},{"fiscalYear":2024,"dps":6000,"yieldPct":2.3,"payoutPct":13.3},{"fiscalYear":2023,"dps":4500,"yieldPct":1.8,"payoutPct":11.9},{"fiscalYear":2022,"dps":4000,"yieldPct":1.9,"payoutPct":14.8},{"fiscalYear":2021,"dps":4000,"yieldPct":1.5,"payoutPct":15.5},{"fiscalYear":2020,"dps":4000,"yieldPct":1.6,"payoutPct":24.2},{"fiscalYear":2019,"dps":4000,"yieldPct":1.5,"payoutPct":16.3},{"fiscalYear":2018,"dps":4000,"yieldPct":2,"payoutPct":20.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":36019749000000,"operatingIncome":2934571000000,"netIncome":3040049000000,"controllingNetIncome":3055414000000,"ebitda":3560187000000,"fcff":249105840000,"cfo":4351865000000,"capex":4135424000000,"totalAssets":37774833000000,"totalLiabilities":12098593000000,"totalEquity":25676240000000,"cash":2497886000000,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":38261745000000,"operatingIncome":2904692000000,"netIncome":3047282000000,"controllingNetIncome":3037785000000,"ebitda":3618198000000,"fcff":720932100000,"cfo":2017786000000,"capex":1328635000000,"totalAssets":41711608000000,"totalLiabilities":13153619000000,"totalEquity":28557989000000,"cash":2049303000000,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":35144580000000,"operatingIncome":2024929000000,"netIncome":1557723000000,"controllingNetIncome":1568152000000,"ebitda":3044508000000,"fcff":1252458800000,"cfo":1948742000000,"capex":724026000000,"totalAssets":41736819000000,"totalLiabilities":12377861000000,"totalEquity":29358958000000,"cash":2407890000000,"totalDebt":1320438000000},{"fiscalYear":2018,"statement":"연결","revenue":35149219000000,"operatingIncome":2024957000000,"netIncome":1888206000000,"controllingNetIncome":1888804000000,"ebitda":2764661000000,"fcff":1096541858117,"cfo":1610128000000,"capex":560306000000,"totalAssets":43071132000000,"totalLiabilities":12367704000000,"totalEquity":30703428000000,"cash":2335060000000,"totalDebt":1059033000000},{"fiscalYear":2019,"statement":"연결","revenue":38048768000000,"operatingIncome":2359257000000,"netIncome":2294311000000,"controllingNetIncome":2290670000000,"ebitda":2589126000000,"fcff":1861194556167,"cfo":2644058000000,"capex":827784000000,"totalAssets":46606064000000,"totalLiabilities":14196442000000,"totalEquity":32409622000000,"cash":3341977000000,"totalDebt":1152506000000},{"fiscalYear":2020,"statement":"연결","revenue":36626504000000,"operatingIncome":1830292000000,"netIncome":1526850000000,"controllingNetIncome":1529146000000,"ebitda":2820737000000,"fcff":1393328813941,"cfo":2476737000000,"capex":1119017000000,"totalAssets":48497676000000,"totalLiabilities":15169553000000,"totalEquity":33328123000000,"cash":4202436000000,"totalDebt":1135522000000},{"fiscalYear":2021,"statement":"연결","revenue":41702184000000,"operatingIncome":2040112000000,"netIncome":2362474000000,"controllingNetIncome":2352288000000,"ebitda":2490873000000,"fcff":1679411810087,"cfo":2608809000000,"capex":954355000000,"totalAssets":51482537000000,"totalLiabilities":16125063000000,"totalEquity":35357474000000,"cash":4155989000000,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":51906293000000,"operatingIncome":2026531000000,"netIncome":2487244000000,"controllingNetIncome":2485254000000,"ebitda":2879882000000,"fcff":975113233748,"cfo":2154062000000,"capex":1220810000000,"totalAssets":55406698000000,"totalLiabilities":17599066000000,"totalEquity":37807632000000,"cash":4088248000000,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":59254361000000,"operatingIncome":2295284000000,"netIncome":3423309000000,"controllingNetIncome":3422616000000,"ebitda":2990597000000,"fcff":3523142810941,"cfo":5342631000000,"capex":1913216000000,"totalAssets":58585845000000,"totalLiabilities":17930546000000,"totalEquity":40655299000000,"cash":5079414000000,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":57236995000000,"operatingIncome":3073456000000,"netIncome":4060161000000,"controllingNetIncome":4055642000000,"ebitda":3663028000000,"fcff":1975856850910,"cfo":4252694000000,"capex":2365059000000,"totalAssets":66596905000000,"totalLiabilities":20478673000000,"totalEquity":46118232000000,"cash":4788492000000,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":61118127000000,"operatingIncome":3357456000000,"netIncome":3664736000000,"controllingNetIncome":3655790000000,"ebitda":4360293000000,"fcff":3104581345223,"cfo":4472515000000,"capex":1515657000000,"totalAssets":70400532000000,"totalLiabilities":21187737000000,"totalEquity":49212795000000,"cash":4922378000000,"totalDebt":null}],"quarterly":[{"stockCode":"012330","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15031932000000,"operatingIncome":780299000000,"netIncome":930500000000,"prevYearRevenue":14001808000000,"prevYearOperatingIncome":908556000000,"prevYearNetIncome":921233000000,"source":"11014","updatedAt":"2026-08-26T22:18:43.785Z"},{"stockCode":"012330","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":15397920000000,"operatingIncome":930474000000,"netIncome":768080000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:43.789Z"},{"stockCode":"012330","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15560513000000,"operatingIncome":802648000000,"netIncome":883052000000,"prevYearRevenue":14752034000000,"prevYearOperatingIncome":776683000000,"prevYearNetIncome":1031748000000,"source":"11013","updatedAt":"2026-08-26T22:18:43.274Z"},{"stockCode":"012330","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":16324696000000,"operatingIncome":975158000000,"netIncome":1060230000000,"prevYearRevenue":15936241000000,"prevYearOperatingIncome":870000000000,"prevYearNetIncome":934408000000,"source":"11012","updatedAt":"2026-08-26T22:18:43.541Z"}]}