{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/018880","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":"018880","name":"한온시스템","market":"KOSPI","sector":"일반 목적용 기계 제조업","lastPrice":3320,"marketCap":3407154455440,"sharesOutstanding":1026251342,"asOf":"2026-09-26T15:09:35.326Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.9,"psr":0.31,"evEbitda":3.08,"ev":3104480983069,"fcff":-181138320193,"fcffYield":-0.0583,"roe":-0.06,"revenueGrowth":{"y1":0.0885,"y3":0.0805,"y5":0.0963},"operatingIncomeGrowth":{"y1":1.83,"y3":0.0176,"y5":-0.0306},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.235Z"},"price":{"high52w":5730,"low52w":2800,"fromHigh":-0.4206,"returns":[{"label":"1개월","value":-0.046},{"label":"3개월","value":-0.0674},{"label":"6개월","value":-0.1574},{"label":"1년","value":0.0814},{"label":"3년","value":-0.6476},{"label":"5년","value":-0.7951}]},"dividends":[{"fiscalYear":2023,"dps":316,"yieldPct":4.41,"payoutPct":330.76},{"fiscalYear":2022,"dps":360,"yieldPct":4.31,"payoutPct":940.02},{"fiscalYear":2021,"dps":360,"yieldPct":2.64,"payoutPct":62.27},{"fiscalYear":2020,"dps":320,"yieldPct":2.04,"payoutPct":154.74},{"fiscalYear":2019,"dps":320,"yieldPct":2.84,"payoutPct":53.63},{"fiscalYear":2018,"dps":320,"yieldPct":3,"payoutPct":61.52},{"fiscalYear":2017,"dps":305,"yieldPct":2.3,"payoutPct":56.42}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":5558080871335,"operatingIncome":359550142052,"netIncome":243370985470,"controllingNetIncome":230509316538,"ebitda":538349387487,"fcff":189107650655,"cfo":447516383711,"capex":267882543665,"totalAssets":3459361438238,"totalLiabilities":1659920185025,"totalEquity":1799441253213,"cash":447114126189,"totalDebt":401083120147},{"fiscalYear":2016,"statement":"연결","revenue":5703714576919,"operatingIncome":422548148284,"netIncome":303755866311,"controllingNetIncome":292125004918,"ebitda":509941015083,"fcff":68079693563,"cfo":389169850735,"capex":335429748972,"totalAssets":3859737521306,"totalLiabilities":1974831434146,"totalEquity":1884906087160,"cash":425160400983,"totalDebt":646215114715},{"fiscalYear":2017,"statement":"연결","revenue":5585673304390,"operatingIncome":468436687401,"netIncome":298403188234,"controllingNetIncome":288563135146,"ebitda":694545153611,"fcff":150891204619,"cfo":566650679380,"capex":427247708444,"totalAssets":4119580910340,"totalLiabilities":2088135769997,"totalEquity":2031445140343,"cash":567258577099,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":5937585095470,"operatingIncome":433776007220,"netIncome":283697419659,"controllingNetIncome":277639204729,"ebitda":576529716315,"fcff":-83940845738,"cfo":471265021948,"capex":565094435051,"totalAssets":5355780831974,"totalLiabilities":3224124651287,"totalEquity":2131656180687,"cash":1017786118643,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":7154152588581,"operatingIncome":483810436699,"netIncome":322613422517,"controllingNetIncome":318537089563,"ebitda":null,"fcff":171757931185,"cfo":778376703324,"capex":650824545737,"totalAssets":7082369012654,"totalLiabilities":4744866815510,"totalEquity":2337502197144,"cash":686657130299,"totalDebt":1098170764774},{"fiscalYear":2020,"statement":"연결","revenue":6872832576671,"operatingIncome":315800267517,"netIncome":113459524772,"controllingNetIncome":110367913941,"ebitda":790239548114,"fcff":260445577509,"cfo":795571245781,"capex":602246489506,"totalAssets":7807411034423,"totalLiabilities":5567975657008,"totalEquity":2239435377415,"cash":1325366463435,"totalDebt":1543631195051},{"fiscalYear":2021,"statement":"연결","revenue":7351423825664,"operatingIncome":325771299303,"netIncome":310725205709,"controllingNetIncome":308514960506,"ebitda":644100132896,"fcff":111433280546,"cfo":636307449660,"capex":604000404751,"totalAssets":8233732861760,"totalLiabilities":5757074853164,"totalEquity":2476658008596,"cash":1403762531188,"totalDebt":1726795778044},{"fiscalYear":2022,"statement":"연결","revenue":8627727574148,"operatingIncome":256590023453,"netIncome":26742650440,"controllingNetIncome":20438044052,"ebitda":720053299243,"fcff":-204272459276,"cfo":378310083775,"capex":641658343142,"totalAssets":9098783327544,"totalLiabilities":6728917210972,"totalEquity":2369866116572,"cash":1429141081044,"totalDebt":2273873397717},{"fiscalYear":2023,"statement":"연결","revenue":9559328248400,"operatingIncome":277278601609,"netIncome":58886775463,"controllingNetIncome":50985227771,"ebitda":462640461925,"fcff":-168872556895,"cfo":517356071307,"capex":799520012799,"totalAssets":9244404434130,"totalLiabilities":6735917853522,"totalEquity":2508486580608,"cash":778560330727,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":9998723268169,"operatingIncome":95537353794,"netIncome":-358595798106,"controllingNetIncome":-363255550781,"ebitda":442835469515,"fcff":34846627077,"cfo":569253858880,"capex":733269421971,"totalAssets":10620252377496,"totalLiabilities":7621513909130,"totalEquity":2998738468366,"cash":1346499808114,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":10883728406019,"operatingIncome":270371633168,"netIncome":-197268294891,"controllingNetIncome":-198546222382,"ebitda":1007699253038,"fcff":-181138320193,"cfo":112337412418,"capex":480178397785,"totalAssets":10492248416160,"totalLiabilities":6579267399714,"totalEquity":3912981016446,"cash":924789114632,"totalDebt":622115642261}],"quarterly":[{"stockCode":"018880","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2705697664534,"operatingIncome":95301547871,"netIncome":55271565511,"prevYearRevenue":2499779189163,"prevYearOperatingIncome":93716582175,"prevYearNetIncome":-19423523462,"source":"11014","updatedAt":"2026-08-26T22:19:30.451Z"},{"stockCode":"018880","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2702509229477,"operatingIncome":89694866866,"netIncome":-214861736330,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:30.454Z"},{"stockCode":"018880","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2748243841130,"operatingIncome":97180265146,"netIncome":67459688385,"prevYearRevenue":2617325677473,"prevYearOperatingIncome":21074684447,"prevYearNetIncome":-22591920596,"source":"11013","updatedAt":"2026-08-26T22:19:29.921Z"},{"stockCode":"018880","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2875248395704,"operatingIncome":103683787854,"netIncome":87258741615,"prevYearRevenue":2858195834535,"prevYearOperatingIncome":64300533984,"prevYearNetIncome":-15086203476,"source":"11012","updatedAt":"2026-08-26T22:19:30.209Z"}]}