{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/014790","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":"014790","name":"HL D&I","market":"KOSPI","sector":"토목 건설업","lastPrice":2450,"marketCap":92753572450,"sharesOutstanding":37858601,"asOf":"2026-09-26T15:09:35.316Z"},"valuation":{"fiscalYear":2025,"per":6.1,"perTtm":4.61,"ttmPeriod":"25Q3~26Q2","pbr":0.16,"psr":0.05,"evEbitda":5.61,"ev":701040660491,"fcff":102798628097,"fcffYield":0.1466,"roe":0.029,"revenueGrowth":{"y1":0.1033,"y3":0.0577,"y5":0.0216},"operatingIncomeGrowth":{"y1":0.3783,"y3":0.1489,"y5":-0.0376},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.293Z"},"price":{"high52w":3975,"low52w":2220,"fromHigh":-0.3836,"returns":[{"label":"1개월","value":-0.0755},{"label":"3개월","value":0.0583},{"label":"6개월","value":-0.2632},{"label":"1년","value":0.047},{"label":"3년","value":0.0962},{"label":"5년","value":-0.6166}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2021,"dps":100,"yieldPct":1.9,"payoutPct":9.17},{"fiscalYear":2020,"dps":100,"yieldPct":2.1,"payoutPct":25.9},{"fiscalYear":2017,"dps":100,"yieldPct":2.55,"payoutPct":84.11}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1320997313083,"operatingIncome":60157737322,"netIncome":-12072113815,"controllingNetIncome":-12396053888,"ebitda":209014461829,"fcff":-95992435906,"cfo":133714016226,"capex":242991368964,"totalAssets":1793753460658,"totalLiabilities":1528092996691,"totalEquity":265660463967,"cash":95354042116,"totalDebt":371566458996},{"fiscalYear":2019,"statement":"연결","revenue":1304889861775,"operatingIncome":67694163381,"netIncome":2723762874,"controllingNetIncome":2500047010,"ebitda":130253543941,"fcff":-121139694223,"cfo":-129560437296,"capex":1890741237,"totalAssets":1588187042242,"totalLiabilities":1327117098175,"totalEquity":261069944067,"cash":79087529582,"totalDebt":463815717215},{"fiscalYear":2020,"statement":"연결","revenue":1565317904902,"operatingIncome":96662377645,"netIncome":109895931842,"controllingNetIncome":109895306710,"ebitda":null,"fcff":-168905611049,"cfo":-188197166310,"capex":7022706024,"totalAssets":1653568577954,"totalLiabilities":1279380184054,"totalEquity":374188393900,"cash":91855759637,"totalDebt":548203975911},{"fiscalYear":2021,"statement":"연결","revenue":1475299061534,"operatingIncome":78587300029,"netIncome":99926469194,"controllingNetIncome":98363664500,"ebitda":127985154445,"fcff":-23022489105,"cfo":-37756935987,"capex":1419308835,"totalAssets":1521351990525,"totalLiabilities":1104826105380,"totalEquity":416525885145,"cash":79186039124,"totalDebt":446090503012},{"fiscalYear":2022,"statement":"연결","revenue":1472088271680,"operatingIncome":52621392074,"netIncome":25099610222,"controllingNetIncome":25099758762,"ebitda":null,"fcff":-1626658908,"cfo":-14724164016,"capex":3056894942,"totalAssets":1667421795499,"totalLiabilities":1240232282310,"totalEquity":427189513189,"cash":62615608655,"totalDebt":716964879227},{"fiscalYear":2023,"statement":"연결","revenue":1571977582483,"operatingIncome":50663745426,"netIncome":30678156227,"controllingNetIncome":30678589455,"ebitda":55840308801,"fcff":56151578282,"cfo":30535357251,"capex":2275835631,"totalAssets":1724300709671,"totalLiabilities":1268702893325,"totalEquity":455597816346,"cash":85038540742,"totalDebt":693795626309},{"fiscalYear":2024,"statement":"연결","revenue":1578826536286,"operatingIncome":57892143574,"netIncome":21400499991,"controllingNetIncome":21399751201,"ebitda":null,"fcff":24783586200,"cfo":-1630530307,"capex":758496730,"totalAssets":1702996461973,"totalLiabilities":1228285239092,"totalEquity":474711222881,"cash":81252027623,"totalDebt":708291766575},{"fiscalYear":2025,"statement":"연결","revenue":1741923655122,"operatingIncome":79792369882,"netIncome":15192862270,"controllingNetIncome":15193285468,"ebitda":124858123442,"fcff":102798628097,"cfo":75485206173,"capex":3169345205,"totalAssets":1943235554710,"totalLiabilities":1370957473653,"totalEquity":572278081057,"cash":108512026868,"totalDebt":716799114909}],"quarterly":[{"stockCode":"014790","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":476927827707,"operatingIncome":25520168343,"netIncome":2875324314,"prevYearRevenue":353236359713,"prevYearOperatingIncome":13242992523,"prevYearNetIncome":5418264786,"source":"11014","updatedAt":"2026-08-26T22:27:23.147Z"},{"stockCode":"014790","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":533237457667,"operatingIncome":20330266769,"netIncome":143739381,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:23.149Z"},{"stockCode":"014790","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":384616052956,"operatingIncome":18984330431,"netIncome":6547610728,"prevYearRevenue":324899889998,"prevYearOperatingIncome":14171897383,"prevYearNetIncome":3374187632,"source":"11013","updatedAt":"2026-08-26T22:27:22.643Z"},{"stockCode":"014790","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":445593489411,"operatingIncome":26516343611,"netIncome":10550828809,"prevYearRevenue":406858479750,"prevYearOperatingIncome":19770037387,"prevYearNetIncome":8799610943,"source":"11012","updatedAt":"2026-08-26T22:27:22.893Z"}]}