{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012450","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":"012450","name":"한화에어로스페이스","market":"KOSPI","sector":"항공기,우주선 및 부품 제조업","lastPrice":1057000,"marketCap":54502514857000,"sharesOutstanding":51563401,"asOf":"2026-09-26T15:09:35.310Z"},"valuation":{"fiscalYear":2025,"per":38.79,"perTtm":16.45,"ttmPeriod":"25Q3~26Q2","pbr":5.63,"psr":2.04,"evEbitda":11.34,"ev":47219647366000,"fcff":2508467080833,"fcffYield":0.0531,"roe":0.1914,"revenueGrowth":{"y1":1.3757,"y3":0.5983,"y5":0.3807},"operatingIncomeGrowth":{"y1":0.7838,"y3":1.0157,"y5":0.6616},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.439Z"},"price":{"high52w":1537000,"low52w":810000,"fromHigh":-0.3123,"returns":[{"label":"1개월","value":-0.0809},{"label":"3개월","value":0.0455},{"label":"6개월","value":-0.2082},{"label":"1년","value":0.0125},{"label":"3년","value":9.1052},{"label":"5년","value":19.5642}]},"dividends":[{"fiscalYear":2025,"dps":7000,"yieldPct":0.7,"payoutPct":25.63},{"fiscalYear":2024,"dps":3500,"yieldPct":1.1,"payoutPct":6.92},{"fiscalYear":2023,"dps":1800,"yieldPct":1.4,"payoutPct":11.13},{"fiscalYear":2022,"dps":1000,"yieldPct":1.4,"payoutPct":25.18},{"fiscalYear":2021,"dps":700,"yieldPct":1.5,"payoutPct":14.01},{"fiscalYear":2020,"dps":600,"yieldPct":2.15,"payoutPct":25.01}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":2613405506139,"operatingIncome":-59560268060,"netIncome":6244417206,"controllingNetIncome":5737361058,"ebitda":18701190999,"fcff":-89260820579,"cfo":-37529636420,"capex":64700692981,"totalAssets":4107930433923,"totalLiabilities":1862814913893,"totalEquity":2245115520030,"cash":142699403289,"totalDebt":157756418916},{"fiscalYear":2016,"statement":"연결","revenue":3518876664698,"operatingIncome":150726416229,"netIncome":345869269060,"controllingNetIncome":345222769701,"ebitda":null,"fcff":50426949796,"cfo":196055181841,"capex":158625243645,"totalAssets":5652438366206,"totalLiabilities":3311673751474,"totalEquity":2340764614732,"cash":257418395798,"totalDebt":826234858862},{"fiscalYear":2017,"statement":"연결","revenue":4215471442145,"operatingIncome":82908571814,"netIncome":-47748078675,"controllingNetIncome":-48245622507,"ebitda":211146367338,"fcff":-214387909318,"cfo":-9741475193,"capex":223641482713,"totalAssets":5747573160594,"totalLiabilities":3566619939625,"totalEquity":2180953220969,"cash":461379841501,"totalDebt":1344745672176},{"fiscalYear":2018,"statement":"연결","revenue":4453176623308,"operatingIncome":53177339126,"netIncome":49251058766,"controllingNetIncome":32327771669,"ebitda":null,"fcff":-184999128853,"cfo":56342753665,"capex":280177780940,"totalAssets":7396686212948,"totalLiabilities":4760935791485,"totalEquity":2635750421463,"cash":636721974889,"totalDebt":1734097808086},{"fiscalYear":2019,"statement":"연결","revenue":5264114375095,"operatingIncome":165225934743,"netIncome":162427318272,"controllingNetIncome":132205039355,"ebitda":null,"fcff":457125262409,"cfo":715142993168,"capex":299225402332,"totalAssets":8708410720271,"totalLiabilities":5853055428024,"totalEquity":2855355292247,"cash":1000121610062,"totalDebt":2175254421062},{"fiscalYear":2020,"statement":"연결","revenue":5321444270673,"operatingIncome":243947058546,"netIncome":164739761653,"controllingNetIncome":121426263325,"ebitda":480470976759,"fcff":163375283262,"cfo":434749594569,"capex":330568143375,"totalAssets":9464815678256,"totalLiabilities":6475090147420,"totalEquity":2989725530836,"cash":1330706432193,"totalDebt":2478094277533},{"fiscalYear":2021,"statement":"연결","revenue":6415087932347,"operatingIncome":383046885903,"netIncome":301762016281,"controllingNetIncome":252581058129,"ebitda":620142149642,"fcff":708847219099,"cfo":990006043035,"capex":328278502753,"totalAssets":11045830630560,"totalLiabilities":7114272103768,"totalEquity":3931558526792,"cash":2528070087946,"totalDebt":1997936323023},{"fiscalYear":2022,"statement":"연결","revenue":6539605817572,"operatingIncome":377215126599,"netIncome":152027954710,"controllingNetIncome":200827523099,"ebitda":null,"fcff":1232383394241,"cfo":1524327091276,"capex":344773149679,"totalAssets":15157301978809,"totalLiabilities":11233518424948,"totalEquity":3923783553861,"cash":3043178646369,"totalDebt":1885653963016},{"fiscalYear":2023,"statement":"연결","revenue":9359005981309,"operatingIncome":691114682400,"netIncome":976918345793,"controllingNetIncome":817509743064,"ebitda":796571083744,"fcff":945337271381,"cfo":1390220003982,"capex":571180139127,"totalAssets":19542899925708,"totalLiabilities":14858674607799,"totalEquity":4684225317909,"cash":1806358649283,"totalDebt":230910474521},{"fiscalYear":2024,"statement":"연결","revenue":11240121484118,"operatingIncome":1731878825342,"netIncome":2539873460538,"controllingNetIncome":2298945270624,"ebitda":null,"fcff":881898154819,"cfo":1392972633695,"capex":753634073458,"totalAssets":43336873685473,"totalLiabilities":31972556938163,"totalEquity":11364316747310,"cash":2967733422929,"totalDebt":410700721761},{"fiscalYear":2025,"statement":"연결","revenue":26702901249000,"operatingIncome":3089320181000,"netIncome":2201983086000,"controllingNetIncome":1404962303000,"ebitda":4163992018000,"fcff":2508467080833,"cfo":4049804576000,"capex":1994082385000,"totalAssets":53953669604000,"totalLiabilities":37165484932000,"totalEquity":16788184672000,"cash":7713355500000,"totalDebt":430488009000}],"quarterly":[{"stockCode":"012450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6486486380000,"operatingIncome":856429531000,"netIncome":712244183000,"prevYearRevenue":2631222073000,"prevYearOperatingIncome":477225941000,"prevYearNetIncome":318316788000,"source":"11014","updatedAt":"2026-08-26T22:18:41.456Z"},{"stockCode":"012450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8421235187000,"operatingIncome":807627090000,"netIncome":993958493000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:41.461Z"},{"stockCode":"012450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5751023496000,"operatingIncome":638892160000,"netIncome":526260028000,"prevYearRevenue":5484220608000,"prevYearOperatingIncome":529944954000,"prevYearNetIncome":182889853000,"source":"11013","updatedAt":"2026-08-26T22:18:40.924Z"},{"stockCode":"012450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":9292863597000,"operatingIncome":1365484214000,"netIncome":1080545380000,"prevYearRevenue":6310959074000,"prevYearOperatingIncome":861429504000,"prevYearNetIncome":286186022000,"source":"11012","updatedAt":"2026-08-26T22:18:41.176Z"}]}