{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/016450","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":"016450","name":"한세예스24홀딩스","market":"KOSPI","sector":"봉제의복 제조업","lastPrice":4310,"marketCap":172400000000,"sharesOutstanding":40000000,"asOf":"2026-09-26T15:09:35.319Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":49.06,"ttmPeriod":"25Q3~26Q2","pbr":0.38,"psr":0.05,"evEbitda":null,"ev":-131730693374,"fcff":-147029282265,"fcffYield":null,"roe":-0.0686,"revenueGrowth":{"y1":0.2045,"y3":0.0087,"y5":0.0403},"operatingIncomeGrowth":{"y1":-0.57,"y3":-0.3024,"y5":-0.0432},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.195Z"},"price":{"high52w":4990,"low52w":3920,"fromHigh":-0.1363,"returns":[{"label":"1개월","value":-0.0548},{"label":"3개월","value":0.0695},{"label":"6개월","value":-0.124},{"label":"1년","value":0.0642},{"label":"3년","value":-0.0661},{"label":"5년","value":-0.4971}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":11.7,"payoutPct":null},{"fiscalYear":2024,"dps":250,"yieldPct":6.3,"payoutPct":215.63},{"fiscalYear":2023,"dps":250,"yieldPct":4.9,"payoutPct":17.39},{"fiscalYear":2022,"dps":250,"yieldPct":4.9,"payoutPct":46.05},{"fiscalYear":2021,"dps":250,"yieldPct":3.4,"payoutPct":24.36},{"fiscalYear":2020,"dps":250,"yieldPct":3.2,"payoutPct":13.93},{"fiscalYear":2019,"dps":250,"yieldPct":3.4,"payoutPct":311.79},{"fiscalYear":2018,"dps":220,"yieldPct":2.7,"payoutPct":-19.02}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":2521499428907,"operatingIncome":56480874303,"netIncome":-45404744773,"controllingNetIncome":-15918551070,"ebitda":139103482451,"fcff":-21942645735,"cfo":14516765870,"capex":52021517096,"totalAssets":1678316386749,"totalLiabilities":1060579092507,"totalEquity":617737294242,"cash":63695676916,"totalDebt":673646502990},{"fiscalYear":2019,"statement":"연결","revenue":2770973542736,"operatingIncome":97679104732,"netIncome":3148382891,"controllingNetIncome":20150664392,"ebitda":186761179001,"fcff":86209511901,"cfo":144915231409,"capex":74215722000,"totalAssets":1731430277344,"totalLiabilities":1135524402237,"totalEquity":595905875107,"cash":102988769712,"totalDebt":680144683220},{"fiscalYear":2020,"statement":"연결","revenue":2797947074453,"operatingIncome":81651030400,"netIncome":70484031570,"controllingNetIncome":54361298693,"ebitda":148710400013,"fcff":72647826362,"cfo":110130221840,"capex":54361978545,"totalAssets":1840012735335,"totalLiabilities":1094228155664,"totalEquity":745784579671,"cash":152581010216,"totalDebt":677605166836},{"fiscalYear":2021,"statement":"연결","revenue":2798895736344,"operatingIncome":134681974504,"netIncome":75870159104,"controllingNetIncome":40290353809,"ebitda":167113239245,"fcff":-123746929770,"cfo":-67749929664,"capex":64094507813,"totalAssets":2241273059610,"totalLiabilities":1291920827286,"totalEquity":949352232324,"cash":92174037365,"totalDebt":767104326864},{"fiscalYear":2022,"statement":"연결","revenue":3322113533739,"operatingIncome":192868855902,"netIncome":49481514456,"controllingNetIncome":21313817870,"ebitda":220459313239,"fcff":183293550551,"cfo":221140252011,"capex":50194330695,"totalAssets":2036963741120,"totalLiabilities":1205446231945,"totalEquity":831517509175,"cash":207417505765,"totalDebt":726781074444},{"fiscalYear":2023,"statement":"연결","revenue":2780751628151,"operatingIncome":189745000099,"netIncome":111443389308,"controllingNetIncome":56437067683,"ebitda":null,"fcff":175892454876,"cfo":224135459018,"capex":81027231216,"totalAssets":2152345946852,"totalLiabilities":1188689216686,"totalEquity":963656730166,"cash":105043551202,"totalDebt":707398526320},{"fiscalYear":2024,"statement":"연결","revenue":2830854661888,"operatingIncome":152254632037,"netIncome":24982740795,"controllingNetIncome":4554297402,"ebitda":null,"fcff":-35156430524,"cfo":77289787947,"capex":139502194584,"totalAssets":2825659862512,"totalLiabilities":1831199793408,"totalEquity":994460069104,"cash":89559050554,"totalDebt":68228627217},{"fiscalYear":2025,"statement":"연결","revenue":3409830339365,"operatingIncome":65466584992,"netIncome":-23184360138,"controllingNetIncome":-33066430026,"ebitda":159515320507,"fcff":-147029282265,"cfo":32924311844,"capex":230865928271,"totalAssets":3034736690123,"totalLiabilities":2093657727714,"totalEquity":941078962409,"cash":372099831518,"totalDebt":67969138144}],"quarterly":[{"stockCode":"016450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":879581301835,"operatingIncome":23864323759,"netIncome":2608603747,"prevYearRevenue":756983968985,"prevYearOperatingIncome":34047642831,"prevYearNetIncome":20608835282,"source":"11014","updatedAt":"2026-08-26T22:24:49.756Z"},{"stockCode":"016450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":873323423186,"operatingIncome":20330322051,"netIncome":-15499772478,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:49.759Z"},{"stockCode":"016450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":861345121073,"operatingIncome":21184219221,"netIncome":4818695068,"prevYearRevenue":853105196168,"prevYearOperatingIncome":20731663258,"prevYearNetIncome":-5417038,"source":"11013","updatedAt":"2026-08-26T22:24:49.247Z"},{"stockCode":"016450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":910593142267,"operatingIncome":40393029920,"netIncome":11586521389,"prevYearRevenue":803820418176,"prevYearOperatingIncome":540275924,"prevYearNetIncome":-10287774369,"source":"11012","updatedAt":"2026-08-26T22:24:49.496Z"}]}