{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/013030","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":"013030","name":"하이록코리아","market":"KOSDAQ","sector":"1차 철강 제조업","lastPrice":37800,"marketCap":444835843200,"sharesOutstanding":11768144,"asOf":"2026-09-26T15:09:35.312Z"},"valuation":{"fiscalYear":2025,"per":8.85,"perTtm":7.64,"ttmPeriod":"25Q3~26Q2","pbr":0.98,"psr":2.07,"evEbitda":4.04,"ev":253610216802,"fcff":37133263369,"fcffYield":0.1464,"roe":0.1135,"revenueGrowth":{"y1":0.1263,"y3":0.0548,"y5":0.092},"operatingIncomeGrowth":{"y1":0.1751,"y3":0.1312,"y5":0.2951},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.368Z"},"price":{"high52w":46150,"low52w":29250,"fromHigh":-0.1809,"returns":[{"label":"1개월","value":0.1267},{"label":"3개월","value":0.2749},{"label":"6개월","value":0.0202},{"label":"1년","value":0.1284},{"label":"3년","value":0.3872},{"label":"5년","value":1.1416}]},"dividends":[{"fiscalYear":2025,"dps":1350,"yieldPct":3.9,"payoutPct":30.7},{"fiscalYear":2024,"dps":1150,"yieldPct":4.3,"payoutPct":29.8},{"fiscalYear":2023,"dps":1050,"yieldPct":3.7,"payoutPct":27.9},{"fiscalYear":2022,"dps":600,"yieldPct":2.9,"payoutPct":22.8},{"fiscalYear":2021,"dps":500,"yieldPct":2.9,"payoutPct":33},{"fiscalYear":2020,"dps":500,"yieldPct":3.5,"payoutPct":121.7},{"fiscalYear":2019,"dps":500,"yieldPct":2.7,"payoutPct":52.8},{"fiscalYear":2018,"dps":500,"yieldPct":2.9,"payoutPct":59}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":124267407632,"operatingIncome":10848264719,"netIncome":12204679306,"controllingNetIncome":11543199968,"ebitda":15395612848,"fcff":4076307080,"cfo":9546047963,"capex":5780629389,"totalAssets":371320916914,"totalLiabilities":28676554450,"totalEquity":342644362464,"cash":31208053101,"totalDebt":2000000000},{"fiscalYear":2019,"statement":"연결","revenue":142113513119,"operatingIncome":14922324990,"netIncome":13597493561,"controllingNetIncome":12889850790,"ebitda":20194949960,"fcff":20623052706,"cfo":23138698392,"capex":2559393263,"totalAssets":381305426357,"totalLiabilities":32259926233,"totalEquity":349045500124,"cash":24567426217,"totalDebt":2000000000},{"fiscalYear":2020,"statement":"연결","revenue":138192214559,"operatingIncome":16171451287,"netIncome":6514438057,"controllingNetIncome":5281350932,"ebitda":32903125206,"fcff":21723816625,"cfo":23720507835,"capex":2074235653,"totalAssets":365050540355,"totalLiabilities":31976426023,"totalEquity":333074114332,"cash":38295472131,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":146738571923,"operatingIncome":18915320586,"netIncome":19517905284,"controllingNetIncome":19472183956,"ebitda":23288855295,"fcff":24768557573,"cfo":28327120557,"capex":3558562984,"totalAssets":379796137041,"totalLiabilities":31698028110,"totalEquity":348098108931,"cash":66056912744,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":182851091417,"operatingIncome":40696178383,"netIncome":34361194102,"controllingNetIncome":33862522574,"ebitda":45741139296,"fcff":14820311878,"cfo":19711046774,"capex":4898566903,"totalAssets":411922429899,"totalLiabilities":31796472661,"totalEquity":380125957238,"cash":55323477043,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":188839137919,"operatingIncome":51891524969,"netIncome":47730254865,"controllingNetIncome":47331545264,"ebitda":56162175601,"fcff":20898365965,"cfo":27756524115,"capex":6872961177,"totalAssets":443155316260,"totalLiabilities":36295857497,"totalEquity":406859458763,"cash":170178977837,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":190512316067,"operatingIncome":50130706673,"netIncome":48023897853,"controllingNetIncome":47510595955,"ebitda":54117444834,"fcff":44320902005,"cfo":48125718758,"capex":3808181280,"totalAssets":472680211846,"totalLiabilities":36716960000,"totalEquity":435963251846,"cash":194323890443,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":214565849545,"operatingIncome":58910839555,"netIncome":50772133463,"controllingNetIncome":50290027457,"ebitda":62756155915,"fcff":37133263369,"cfo":47282012072,"capex":10156350815,"totalAssets":498092199742,"totalLiabilities":38944240630,"totalEquity":459147959112,"cash":191225626398,"totalDebt":null}],"quarterly":[{"stockCode":"013030","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":53845106823,"operatingIncome":14198193395,"netIncome":13716015321,"prevYearRevenue":45284678802,"prevYearOperatingIncome":13655550102,"prevYearNetIncome":9149772911,"source":"11014","updatedAt":"2026-08-26T22:22:20.071Z"},{"stockCode":"013030","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":57352221975,"operatingIncome":15580748202,"netIncome":14358795653,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:20.075Z"},{"stockCode":"013030","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":54145864395,"operatingIncome":15685603263,"netIncome":15263202837,"prevYearRevenue":49035494789,"prevYearOperatingIncome":12702887761,"prevYearNetIncome":11544218285,"source":"11013","updatedAt":"2026-08-26T22:22:19.540Z"},{"stockCode":"013030","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":59250816361,"operatingIncome":16990737922,"netIncome":14848728076,"prevYearRevenue":54333025958,"prevYearOperatingIncome":16429010197,"prevYearNetIncome":11153104204,"source":"11012","updatedAt":"2026-08-26T22:22:19.777Z"}]}