{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/035000","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":"035000","name":"HS애드","market":"KOSPI","sector":"광고업","lastPrice":6320,"marketCap":102432310080,"sharesOutstanding":16207644,"asOf":"2026-09-26T15:09:35.352Z"},"valuation":{"fiscalYear":2025,"per":5.89,"perTtm":5.53,"ttmPeriod":"25Q3~26Q2","pbr":0.48,"psr":0.21,"evEbitda":1.62,"ev":66600530337,"fcff":-16426854518,"fcffYield":-0.2466,"roe":0.0838,"revenueGrowth":{"y1":-0.1278,"y3":-0.0302,"y5":0.0519},"operatingIncomeGrowth":{"y1":-0.0703,"y3":0.0352,"y5":0.017},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.210Z"},"price":{"high52w":9300,"low52w":5800,"fromHigh":-0.3204,"returns":[{"label":"1개월","value":-0.0016},{"label":"3개월","value":-0.0971},{"label":"6개월","value":-0.2702},{"label":"1년","value":-0.281},{"label":"3년","value":0.0177},{"label":"5년","value":-0.0623}]},"dividends":[{"fiscalYear":2025,"dps":550,"yieldPct":6.7,"payoutPct":51.3},{"fiscalYear":2024,"dps":550,"yieldPct":8.6,"payoutPct":39.3},{"fiscalYear":2023,"dps":450,"yieldPct":7,"payoutPct":45},{"fiscalYear":2022,"dps":400,"yieldPct":6.5,"payoutPct":37.1},{"fiscalYear":2021,"dps":350,"yieldPct":5,"payoutPct":32.8},{"fiscalYear":2020,"dps":300,"yieldPct":5.1,"payoutPct":53.8},{"fiscalYear":2019,"dps":300,"yieldPct":4.6,"payoutPct":31.9},{"fiscalYear":2018,"dps":250,"yieldPct":3.3,"payoutPct":26.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":538206687862,"operatingIncome":25412262792,"netIncome":15276268482,"controllingNetIncome":15279724045,"ebitda":28728852404,"fcff":-44566344130,"cfo":-42043242049,"capex":2832361283,"totalAssets":632827969106,"totalLiabilities":502403907190,"totalEquity":130424061916,"cash":42038439337,"totalDebt":9873980416},{"fiscalYear":2019,"statement":"연결","revenue":542087210968,"operatingIncome":21891878780,"netIncome":15258857126,"controllingNetIncome":15257670999,"ebitda":29937033050,"fcff":15833082040,"cfo":19811630209,"capex":4412290439,"totalAssets":503688015263,"totalLiabilities":360775441451,"totalEquity":142912573812,"cash":56201333338,"totalDebt":6871169312},{"fiscalYear":2020,"statement":"연결","revenue":375617022738,"operatingIncome":25274130574,"netIncome":9037544725,"controllingNetIncome":9039604091,"ebitda":33527184441,"fcff":7782626530,"cfo":11029206256,"capex":3448189785,"totalAssets":530366843134,"totalLiabilities":385037787511,"totalEquity":145329055622,"cash":69256353295,"totalDebt":9422018683},{"fiscalYear":2021,"statement":"연결","revenue":458497770493,"operatingIncome":22247918898,"netIncome":17307682640,"controllingNetIncome":17300978751,"ebitda":31463391775,"fcff":-9753873749,"cfo":-6340272769,"capex":3797061940,"totalAssets":564897384473,"totalLiabilities":403733028471,"totalEquity":161164356002,"cash":61132944842,"totalDebt":21705090849},{"fiscalYear":2022,"statement":"연결","revenue":530448053625,"operatingIncome":24787300894,"netIncome":17462772783,"controllingNetIncome":17461608386,"ebitda":36399235515,"fcff":12261228333,"cfo":15745942592,"capex":4015170513,"totalAssets":544793546103,"totalLiabilities":368225319769,"totalEquity":176568226334,"cash":67252442211,"totalDebt":27338138996},{"fiscalYear":2023,"statement":"연결","revenue":548333999026,"operatingIncome":26444087237,"netIncome":16201244480,"controllingNetIncome":16204214562,"ebitda":36820230343,"fcff":null,"cfo":58229553850,"capex":null,"totalAssets":547772703203,"totalLiabilities":364992855173,"totalEquity":182779848030,"cash":108678548495,"totalDebt":12227885900},{"fiscalYear":2024,"statement":"연결","revenue":554730448204,"operatingIncome":29573201909,"netIncome":22686451623,"controllingNetIncome":22690732560,"ebitda":41580653652,"fcff":-8853956693,"cfo":-4639559017,"capex":4779756840,"totalAssets":553072913927,"totalLiabilities":350150957414,"totalEquity":202921956513,"cash":63210221948,"totalDebt":11971164724},{"fiscalYear":2025,"statement":"연결","revenue":483850786724,"operatingIncome":27495115023,"netIncome":17376986920,"controllingNetIncome":17380836819,"ebitda":41226217858,"fcff":-16426854518,"cfo":-10882954390,"capex":5918672801,"totalAssets":507951999889,"totalLiabilities":295916093539,"totalEquity":212035906350,"cash":46445853027,"totalDebt":10614073284}],"quarterly":[{"stockCode":"035000","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":92194608929,"operatingIncome":5208804290,"netIncome":3454973346,"prevYearRevenue":116462935515,"prevYearOperatingIncome":7581663814,"prevYearNetIncome":5553577644,"source":"11014","updatedAt":"2026-08-26T22:27:12.863Z"},{"stockCode":"035000","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":211890445719,"operatingIncome":31343653029,"netIncome":22333464834,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:12.866Z"},{"stockCode":"035000","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":72120019026,"operatingIncome":-12144495843,"netIncome":-10031329906,"prevYearRevenue":80767666320,"prevYearOperatingIncome":-9518634803,"prevYearNetIncome":-7799089476,"source":"11013","updatedAt":"2026-08-26T22:27:12.331Z"},{"stockCode":"035000","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":102766285151,"operatingIncome":3769731056,"netIncome":2755826691,"prevYearRevenue":98998065756,"prevYearOperatingIncome":461292507,"prevYearNetIncome":-612361784,"source":"11012","updatedAt":"2026-08-26T22:27:12.628Z"}]}