{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/036640","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":"036640","name":"HRS","market":"KOSDAQ","sector":"합성고무 및 플라스틱 물질 제조업","lastPrice":5030,"marketCap":82264644000,"sharesOutstanding":16354800,"asOf":"2026-09-26T15:09:35.357Z"},"valuation":{"fiscalYear":2025,"per":6.08,"perTtm":5.01,"ttmPeriod":"25Q3~26Q2","pbr":0.63,"psr":1.04,"evEbitda":3.31,"ev":48607530101,"fcff":5694943619,"fcffYield":0.1172,"roe":0.1072,"revenueGrowth":{"y1":-0.0165,"y3":-0.0286,"y5":0.032},"operatingIncomeGrowth":{"y1":-0.1019,"y3":0.0546,"y5":0.0544},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.029Z"},"price":{"high52w":5590,"low52w":4360,"fromHigh":-0.1002,"returns":[{"label":"1개월","value":0.0131},{"label":"3개월","value":0.1537},{"label":"6개월","value":-0.0079},{"label":"1년","value":-0.0401},{"label":"3년","value":-0.0137},{"label":"5년","value":-0.311}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":5.4,"payoutPct":35.5},{"fiscalYear":2024,"dps":400,"yieldPct":8.4,"payoutPct":42.3},{"fiscalYear":2023,"dps":200,"yieldPct":3.6,"payoutPct":26.4},{"fiscalYear":2022,"dps":200,"yieldPct":3.6,"payoutPct":31.9},{"fiscalYear":2021,"dps":200,"yieldPct":2.7,"payoutPct":15.4},{"fiscalYear":2020,"dps":150,"yieldPct":3.1,"payoutPct":26},{"fiscalYear":2018,"dps":30,"yieldPct":1,"payoutPct":null},{"fiscalYear":2017,"dps":80,"yieldPct":1.8,"payoutPct":20.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":74617790222,"operatingIncome":3560155942,"netIncome":-7481797843,"controllingNetIncome":-7481797843,"ebitda":4951364395,"fcff":-17626991244,"cfo":-17324175001,"capex":711978096,"totalAssets":103752584403,"totalLiabilities":32188149452,"totalEquity":71564434951,"cash":10935438088,"totalDebt":25600000000},{"fiscalYear":2019,"statement":"연결","revenue":66720013075,"operatingIncome":1577618363,"netIncome":982759631,"controllingNetIncome":982759631,"ebitda":3257978962,"fcff":20330644217,"cfo":19910483896,"capex":192603290,"totalAssets":90079783467,"totalLiabilities":16899592862,"totalEquity":73180190605,"cash":18229955781,"totalDebt":9930000000},{"fiscalYear":2020,"statement":"연결","revenue":67405345535,"operatingIncome":10297444442,"netIncome":9210876152,"controllingNetIncome":9210876152,"ebitda":11907066098,"fcff":9721688315,"cfo":10028247492,"capex":421945175,"totalAssets":92054245299,"totalLiabilities":10874758446,"totalEquity":81179486853,"cash":6503225604,"totalDebt":1930000000},{"fiscalYear":2021,"statement":"연결","revenue":84061099648,"operatingIncome":17942444421,"netIncome":20820918902,"controllingNetIncome":20820918902,"ebitda":19421179146,"fcff":-3127826629,"cfo":-1437076522,"capex":1737708937,"totalAssets":120711794780,"totalLiabilities":21240157409,"totalEquity":99471637371,"cash":13696908565,"totalDebt":8138600000},{"fiscalYear":2022,"statement":"연결","revenue":86095840519,"operatingIncome":11438460937,"netIncome":10033129614,"controllingNetIncome":10033129614,"ebitda":12640824430,"fcff":11865837010,"cfo":14872737197,"capex":3076575405,"totalAssets":116876107827,"totalLiabilities":10425858635,"totalEquity":106450249192,"cash":16054843922,"totalDebt":2138600000},{"fiscalYear":2023,"statement":"연결","revenue":78169020610,"operatingIncome":12521004402,"netIncome":12106559396,"controllingNetIncome":12106559396,"ebitda":13934680138,"fcff":18229254082,"cfo":20354855068,"capex":2156246403,"totalAssets":125506249368,"totalLiabilities":10999061294,"totalEquity":114507188074,"cash":30897722374,"totalDebt":1738600000},{"fiscalYear":2024,"statement":"연결","revenue":80234100280,"operatingIncome":14940303815,"netIncome":15109839930,"controllingNetIncome":15109839930,"ebitda":16316723923,"fcff":7652335793,"cfo":14172642316,"capex":6520306523,"totalAssets":135813546382,"totalLiabilities":13170342931,"totalEquity":122643203451,"cash":33436915251,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":78910003465,"operatingIncome":13417972161,"netIncome":13525622447,"controllingNetIncome":13525622447,"ebitda":14676267147,"fcff":5694943619,"cfo":15652999915,"capex":9958056296,"totalAssets":142539922526,"totalLiabilities":12890502969,"totalEquity":129649419557,"cash":33657113899,"totalDebt":0}],"quarterly":[{"stockCode":"036640","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":20778483776,"operatingIncome":3943111005,"netIncome":3719652671,"prevYearRevenue":18880955680,"prevYearOperatingIncome":3392621407,"prevYearNetIncome":3104131090,"source":"11014","updatedAt":"2026-08-26T22:28:22.370Z"},{"stockCode":"036640","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19042075561,"operatingIncome":2388698961,"netIncome":2773153867,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:22.374Z"},{"stockCode":"036640","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":20871622224,"operatingIncome":3068156624,"netIncome":3000895833,"prevYearRevenue":18828034963,"prevYearOperatingIncome":3150328379,"prevYearNetIncome":3218990421,"source":"11013","updatedAt":"2026-08-26T22:28:21.822Z"},{"stockCode":"036640","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":24722696832,"operatingIncome":4381926351,"netIncome":6915694984,"prevYearRevenue":20261409165,"prevYearOperatingIncome":3935833816,"prevYearNetIncome":3813825488,"source":"11012","updatedAt":"2026-08-26T22:28:22.059Z"}]}