{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/014130","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":"014130","name":"한익스프레스","market":"KOSPI","sector":"도로 화물 운송업","lastPrice":2595,"marketCap":30667406385,"sharesOutstanding":11817883,"asOf":"2026-09-26T15:09:35.314Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.37,"psr":0.05,"evEbitda":180.29,"ev":268002996757,"fcff":4959190974,"fcffYield":0.0185,"roe":-0.1535,"revenueGrowth":{"y1":-0.1158,"y3":-0.098,"y5":0.0047},"operatingIncomeGrowth":{"y1":-2.074,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.342Z"},"price":{"high52w":3400,"low52w":2005,"fromHigh":-0.2368,"returns":[{"label":"1개월","value":0.0549},{"label":"3개월","value":0.2943},{"label":"6개월","value":-0.0208},{"label":"1년","value":-0.1775},{"label":"3년","value":-0.4841},{"label":"5년","value":-0.602}]},"dividends":[{"fiscalYear":2024,"dps":100,"yieldPct":2.97,"payoutPct":7.04},{"fiscalYear":2022,"dps":130,"yieldPct":2.47,"payoutPct":22.04},{"fiscalYear":2019,"dps":70,"yieldPct":1.65,"payoutPct":14.63},{"fiscalYear":2018,"dps":60,"yieldPct":1.4,"payoutPct":13.6},{"fiscalYear":2017,"dps":80,"yieldPct":1.74,"payoutPct":14.34}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":565826800412,"operatingIncome":8929631757,"netIncome":5264503076,"controllingNetIncome":5296064125,"ebitda":11929067152,"fcff":-3015348817,"cfo":6517150226,"capex":10718113125,"totalAssets":199582549272,"totalLiabilities":132610532568,"totalEquity":66972016704,"cash":2269152885,"totalDebt":78950488945},{"fiscalYear":2019,"statement":"연결","revenue":577355359006,"operatingIncome":11938286154,"netIncome":5785383173,"controllingNetIncome":7360630621,"ebitda":null,"fcff":-4936672311,"cfo":32242038464,"capex":38878580597,"totalAssets":266468434955,"totalLiabilities":194356413822,"totalEquity":72112021133,"cash":4534174058,"totalDebt":104235117384},{"fiscalYear":2020,"statement":"연결","revenue":615258839122,"operatingIncome":10659805644,"netIncome":-1905833208,"controllingNetIncome":-2000079916,"ebitda":25385887478,"fcff":-5854603180,"cfo":20120682584,"capex":29251666149,"totalAssets":301687969270,"totalLiabilities":233096247589,"totalEquity":68591721681,"cash":4328113106,"totalDebt":166741636542},{"fiscalYear":2021,"statement":"연결","revenue":776251564129,"operatingIncome":5713461856,"netIncome":3915122397,"controllingNetIncome":2877407867,"ebitda":null,"fcff":10308563264,"cfo":17063802341,"capex":10769458622,"totalAssets":374774839505,"totalLiabilities":301259496387,"totalEquity":73515343118,"cash":10531694923,"totalDebt":209408758199},{"fiscalYear":2022,"statement":"연결","revenue":858131760908,"operatingIncome":19863296336,"netIncome":8543466802,"controllingNetIncome":6972530209,"ebitda":null,"fcff":4471512498,"cfo":10715103804,"capex":12095404892,"totalAssets":407946966305,"totalLiabilities":302592347580,"totalEquity":105354618725,"cash":17005892226,"totalDebt":229022382817},{"fiscalYear":2023,"statement":"연결","revenue":668410640663,"operatingIncome":8724985201,"netIncome":-15603643118,"controllingNetIncome":-19552256617,"ebitda":null,"fcff":28709202855,"cfo":30396896590,"capex":13107308243,"totalAssets":427530518024,"totalLiabilities":342926253267,"totalEquity":84604264757,"cash":22443169239,"totalDebt":200692206707},{"fiscalYear":2024,"statement":"연결","revenue":712300386074,"operatingIncome":3370635475,"netIncome":17158070633,"controllingNetIncome":17372040667,"ebitda":null,"fcff":11694612683,"cfo":16161757377,"capex":18267593896,"totalAssets":400183680273,"totalLiabilities":297454403153,"totalEquity":102729277120,"cash":38467281884,"totalDebt":212882511005},{"fiscalYear":2025,"statement":"연결","revenue":629822023537,"operatingIncome":-3620172011,"netIncome":-14676905411,"controllingNetIncome":-13846100203,"ebitda":1486516006,"fcff":4959190974,"cfo":-3384997457,"capex":4792087827,"totalAssets":401226872529,"totalLiabilities":315006144091,"totalEquity":86220728438,"cash":18943511853,"totalDebt":256279102225}],"quarterly":[{"stockCode":"014130","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":160714429425,"operatingIncome":940362410,"netIncome":-2615733951,"prevYearRevenue":187049521562,"prevYearOperatingIncome":3429008679,"prevYearNetIncome":-1088186334,"source":"11014","updatedAt":"2026-08-26T22:33:20.380Z"},{"stockCode":"014130","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":151054986217,"operatingIncome":-3224746961,"netIncome":-4069857982,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:20.384Z"},{"stockCode":"014130","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":154517518516,"operatingIncome":-2177034851,"netIncome":-4263994840,"prevYearRevenue":156132063011,"prevYearOperatingIncome":-2569200140,"prevYearNetIncome":-5858926203,"source":"11013","updatedAt":"2026-08-26T22:33:19.844Z"},{"stockCode":"014130","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":153405152064,"operatingIncome":1144902104,"netIncome":-1354825460,"prevYearRevenue":160279855346,"prevYearOperatingIncome":1406851192,"prevYearNetIncome":-2132387275,"source":"11012","updatedAt":"2026-08-26T22:33:20.138Z"}]}