{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/028080","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":"028080","name":"휴맥스홀딩스","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":5200,"marketCap":12620712000,"sharesOutstanding":2427060,"asOf":"2026-09-26T15:09:35.339Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":1.22,"ttmPeriod":"25Q3~26Q2","pbr":0.41,"psr":0.03,"evEbitda":null,"ev":137952128049,"fcff":19152692045,"fcffYield":0.1388,"roe":-0.6669,"revenueGrowth":{"y1":-0.2616,"y3":-0.1686,"y5":1.3934},"operatingIncomeGrowth":{"y1":-5.7881,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.096Z"},"price":{"high52w":12311.63,"low52w":4280,"fromHigh":-0.5776,"returns":[{"label":"1개월","value":0.0833},{"label":"3개월","value":0.0867},{"label":"6개월","value":-0.466},{"label":"1년","value":-0.5511},{"label":"3년","value":-0.828},{"label":"5년","value":-0.8933}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":3143603713,"operatingIncome":-15081877338,"netIncome":-13728436210,"controllingNetIncome":-13728436210,"ebitda":-15042795448,"fcff":927016859,"cfo":157264041,"capex":0,"totalAssets":164180833668,"totalLiabilities":14492453876,"totalEquity":149688379792,"cash":2015138195,"totalDebt":14000000000},{"fiscalYear":2019,"statement":"연결","revenue":9253558752,"operatingIncome":1033238360,"netIncome":5832165495,"controllingNetIncome":5832165495,"ebitda":1243529840,"fcff":1627344702,"cfo":1798554292,"capex":171209590,"totalAssets":169615217600,"totalLiabilities":16477441133,"totalEquity":153137776467,"cash":7335485761,"totalDebt":14704534731},{"fiscalYear":2020,"statement":"연결","revenue":5102596410,"operatingIncome":-20433304783,"netIncome":-21888032522,"controllingNetIncome":-21888032522,"ebitda":null,"fcff":-90903328,"cfo":-71870328,"capex":19033000,"totalAssets":153539400597,"totalLiabilities":23879037143,"totalEquity":129660363454,"cash":2295931070,"totalDebt":20664316556},{"fiscalYear":2021,"statement":"연결","revenue":7756131191,"operatingIncome":-13883429782,"netIncome":-20945192954,"controllingNetIncome":-20945192954,"ebitda":null,"fcff":1612687108,"cfo":1626618108,"capex":13931000,"totalAssets":970797277523,"totalLiabilities":592963310609,"totalEquity":377833966914,"cash":97363668309,"totalDebt":225500260484},{"fiscalYear":2022,"statement":"연결","revenue":697380534227,"operatingIncome":-4099794705,"netIncome":-50555937442,"controllingNetIncome":-14116163282,"ebitda":13288169524,"fcff":-43503900357,"cfo":-23089290436,"capex":20414609921,"totalAssets":1020872408008,"totalLiabilities":697237364444,"totalEquity":323635043564,"cash":41533624667,"totalDebt":345453116536},{"fiscalYear":2023,"statement":"연결","revenue":659801361563,"operatingIncome":11771026795,"netIncome":-80282914595,"controllingNetIncome":-24575369408,"ebitda":20724151367,"fcff":45641382524,"cfo":37241152588,"capex":6617668528,"totalAssets":842450993690,"totalLiabilities":595139127598,"totalEquity":247311866092,"cash":37437102996,"totalDebt":295017572799},{"fiscalYear":2024,"statement":"연결","revenue":542662558111,"operatingIncome":5985566488,"netIncome":-62037236736,"controllingNetIncome":-21318524309,"ebitda":8824372759,"fcff":90797347220,"cfo":81441454348,"capex":3709381867,"totalAssets":668970019609,"totalLiabilities":505317002950,"totalEquity":163653016659,"cash":24744232371,"totalDebt":202154656931},{"fiscalYear":2025,"statement":"연결","revenue":400728418302,"operatingIncome":-28659370717,"netIncome":-83680397981,"controllingNetIncome":-28324937038,"ebitda":null,"fcff":19152692045,"cfo":17048679441,"capex":6596167347,"totalAssets":495072956926,"totalLiabilities":402458523212,"totalEquity":92614433714,"cash":26023408815,"totalDebt":151354824864}],"quarterly":[{"stockCode":"028080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":99236838238,"operatingIncome":-1736837957,"netIncome":78512693,"prevYearRevenue":111289402952,"prevYearOperatingIncome":2311484331,"prevYearNetIncome":-8463912785,"source":"11014","updatedAt":"2026-08-26T22:35:45.110Z"},{"stockCode":"028080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":88542164092,"operatingIncome":-14099404084,"netIncome":-26915722054,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:45.115Z"},{"stockCode":"028080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":93945255066,"operatingIncome":2344115868,"netIncome":34640399251,"prevYearRevenue":99399455666,"prevYearOperatingIncome":-7083277075,"prevYearNetIncome":-19133600414,"source":"11013","updatedAt":"2026-08-26T22:35:44.605Z"},{"stockCode":"028080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":111008692424,"operatingIncome":-1719918329,"netIncome":2564313279,"prevYearRevenue":113549960306,"prevYearOperatingIncome":-5739851601,"prevYearNetIncome":-37709588206,"source":"11012","updatedAt":"2026-08-26T22:35:44.847Z"}]}