{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012630","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":"012630","name":"HDC","market":"KOSPI","sector":"기타 금융업","lastPrice":25850,"marketCap":1544323487850,"sharesOutstanding":59741721,"asOf":"2026-09-26T15:09:35.310Z"},"valuation":{"fiscalYear":2025,"per":5.13,"perTtm":2.69,"ttmPeriod":"25Q3~26Q2","pbr":0.53,"psr":0.23,"evEbitda":null,"ev":4587456293695,"fcff":450177901562,"fcffYield":0.0981,"roe":0.1082,"revenueGrowth":{"y1":0.062,"y3":0.0929,"y5":0.1075},"operatingIncomeGrowth":{"y1":0.8824,"y3":0.5996,"y5":0.0356},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.227Z"},"price":{"high52w":30150,"low52w":15990,"fromHigh":-0.1426,"returns":[{"label":"1개월","value":0.1142},{"label":"3개월","value":0.3513},{"label":"6개월","value":-0.0946},{"label":"1년","value":0.4474},{"label":"3년","value":3.0902},{"label":"5년","value":1.3184}]},"dividends":[{"fiscalYear":2025,"dps":450,"yieldPct":2,"payoutPct":null},{"fiscalYear":2024,"dps":350,"yieldPct":2.7,"payoutPct":12},{"fiscalYear":2023,"dps":300,"yieldPct":4.2,"payoutPct":13.7},{"fiscalYear":2022,"dps":250,"yieldPct":4.4,"payoutPct":null},{"fiscalYear":2021,"dps":250,"yieldPct":2.4,"payoutPct":12.1},{"fiscalYear":2020,"dps":250,"yieldPct":2.3,"payoutPct":13.2},{"fiscalYear":2019,"dps":200,"yieldPct":1.8,"payoutPct":4.5},{"fiscalYear":2018,"dps":150,"yieldPct":0.8,"payoutPct":0.9}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":4602608741640,"operatingIncome":389534086028,"netIncome":238581068882,"controllingNetIncome":216795312449,"ebitda":429920432538,"fcff":1003625409255,"cfo":1028394907643,"capex":24769498388,"totalAssets":5510084233280,"totalLiabilities":3039112155698,"totalEquity":2470972077582,"cash":547682350683,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":4749886365818,"operatingIncome":517208863121,"netIncome":330961362871,"controllingNetIncome":306731887431,"ebitda":559756536467,"fcff":788451268041,"cfo":839771009046,"capex":51319741005,"totalAssets":5784577178519,"totalLiabilities":3029675315785,"totalEquity":2754901862734,"cash":1152223444455,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":5358684696822,"operatingIncome":646135580993,"netIncome":413666375548,"controllingNetIncome":389644816134,"ebitda":675143526046,"fcff":271441787452,"cfo":453241972555,"capex":214006728840,"totalAssets":6539447494370,"totalLiabilities":3576968293314,"totalEquity":2962479201056,"cash":1278709062222,"totalDebt":1316702424441},{"fiscalYear":2018,"statement":"연결","revenue":1547840798825,"operatingIncome":95427441677,"netIncome":931303212769,"controllingNetIncome":917099128729,"ebitda":527029499865,"fcff":55726561882,"cfo":127946072475,"capex":96961515406,"totalAssets":3409742246791,"totalLiabilities":1303651762016,"totalEquity":2106090484775,"cash":276057788132,"totalDebt":764934163744},{"fiscalYear":2019,"statement":"연결","revenue":1616692249290,"operatingIncome":128121494512,"netIncome":275086282251,"controllingNetIncome":256577074348,"ebitda":204972432604,"fcff":23134602275,"cfo":170017140133,"capex":168138286387,"totalAssets":4208951127647,"totalLiabilities":1857740750416,"totalEquity":2351210377231,"cash":139456582016,"totalDebt":1227122094784},{"fiscalYear":2020,"statement":"연결","revenue":3951863002088,"operatingIncome":544670794788,"netIncome":191342520242,"controllingNetIncome":103601632453,"ebitda":null,"fcff":-497786415569,"cfo":-474239487222,"capex":68682568986,"totalAssets":9617140797332,"totalLiabilities":5271895147938,"totalEquity":4345245649394,"cash":812773889079,"totalDebt":3075836318143},{"fiscalYear":2021,"statement":"연결","revenue":4779586328802,"operatingIncome":368697035249,"netIncome":230227330341,"controllingNetIncome":113407372882,"ebitda":620036629336,"fcff":-287508497932,"cfo":-8772539265,"capex":324970690259,"totalAssets":10651491647775,"totalLiabilities":5846684847261,"totalEquity":4804806800514,"cash":668771838001,"totalDebt":3054807644245},{"fiscalYear":2022,"statement":"연결","revenue":5044944531629,"operatingIncome":158535478442,"netIncome":36958373233,"controllingNetIncome":-5111233481,"ebitda":236446254311,"fcff":-1788294135003,"cfo":-1413595133970,"capex":454034263493,"totalAssets":11592341237983,"totalLiabilities":6759502438861,"totalEquity":4832838799122,"cash":792767154417,"totalDebt":3842336972939},{"fiscalYear":2023,"statement":"연결","revenue":5908284632279,"operatingIncome":312643257338,"netIncome":212938887004,"controllingNetIncome":113059561275,"ebitda":368444117901,"fcff":3496046492,"cfo":244287077986,"capex":352701176517,"totalAssets":11620863118257,"totalLiabilities":6606454288686,"totalEquity":5014408829571,"cash":756026793122,"totalDebt":3755017268391},{"fiscalYear":2024,"statement":"연결","revenue":6200260255330,"operatingIncome":344698678103,"netIncome":260301619623,"controllingNetIncome":146351546970,"ebitda":347524412283,"fcff":336677132053,"cfo":508956314618,"capex":336318495522,"totalAssets":12398308042444,"totalLiabilities":7299508679919,"totalEquity":5098799362525,"cash":1094119164790,"totalDebt":2972693126784},{"fiscalYear":2025,"statement":"연결","revenue":6584797969627,"operatingIncome":648868134224,"netIncome":416483422703,"controllingNetIncome":300976366813,"ebitda":null,"fcff":450177901562,"cfo":467347129186,"capex":183068276187,"totalAssets":12685578705605,"totalLiabilities":7256852508855,"totalEquity":5428726196750,"cash":1331012843115,"totalDebt":4374145648960}],"quarterly":[{"stockCode":"012630","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1822061044983,"operatingIncome":196157870210,"netIncome":116884971950,"prevYearRevenue":1569233670855,"prevYearOperatingIncome":92869812376,"prevYearNetIncome":68344868584,"source":"11014","updatedAt":"2026-08-26T22:20:20.791Z"},{"stockCode":"012630","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1378236957559,"operatingIncome":131451903908,"netIncome":92363289589,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:20.793Z"},{"stockCode":"012630","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1257391332747,"operatingIncome":180345780876,"netIncome":107167044085,"prevYearRevenue":1565685498947,"prevYearOperatingIncome":154846534009,"prevYearNetIncome":109476675222,"source":"11013","updatedAt":"2026-08-26T22:20:20.266Z"},{"stockCode":"012630","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1519714183593,"operatingIncome":228381795436,"netIncome":256782004991,"prevYearRevenue":1818814468138,"prevYearOperatingIncome":166411826097,"prevYearNetIncome":97758485942,"source":"11012","updatedAt":"2026-08-26T22:20:20.544Z"}]}