{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/039570","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":"039570","name":"HDC랩스","market":"KOSPI","sector":"전기 및 통신 공사업","lastPrice":7490,"marketCap":194422431490,"sharesOutstanding":25957601,"asOf":"2026-09-26T15:09:35.364Z"},"valuation":{"fiscalYear":2025,"per":15.85,"perTtm":10.16,"ttmPeriod":"25Q3~26Q2","pbr":0.73,"psr":0.3,"evEbitda":15.84,"ev":202229986200,"fcff":55820448030,"fcffYield":0.276,"roe":0.046,"revenueGrowth":{"y1":0.0269,"y3":0.0187,"y5":0.1992},"operatingIncomeGrowth":{"y1":0.6616,"y3":-0.0475,"y5":-0.0704},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.959Z"},"price":{"high52w":8680,"low52w":7330,"fromHigh":-0.1371,"returns":[{"label":"1개월","value":-0.0066},{"label":"3개월","value":0.0177},{"label":"6개월","value":-0.1311},{"label":"1년","value":-0.1019},{"label":"3년","value":-0.0943},{"label":"5년","value":-0.3911}]},"dividends":[{"fiscalYear":2025,"dps":450,"yieldPct":5.3,"payoutPct":84.31},{"fiscalYear":2024,"dps":450,"yieldPct":5.3,"payoutPct":54.48},{"fiscalYear":2023,"dps":450,"yieldPct":5.9,"payoutPct":78.54},{"fiscalYear":2022,"dps":450,"yieldPct":5.8,"payoutPct":83.16},{"fiscalYear":2021,"dps":450,"yieldPct":3.6,"payoutPct":118.51},{"fiscalYear":2020,"dps":400,"yieldPct":3.9,"payoutPct":38.51},{"fiscalYear":2019,"dps":350,"yieldPct":null,"payoutPct":null},{"fiscalYear":2018,"dps":350,"yieldPct":3.7,"payoutPct":23.76}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":271978422066,"operatingIncome":14678824772,"netIncome":24238968002,"controllingNetIncome":24238968002,"ebitda":14965095270,"fcff":36178100292,"cfo":37071965466,"capex":902424078,"totalAssets":290040644716,"totalLiabilities":82414741627,"totalEquity":207625903089,"cash":19481565723,"totalDebt":745878069},{"fiscalYear":2019,"statement":"연결","revenue":252410792253,"operatingIncome":12952774365,"netIncome":-5896574240,"controllingNetIncome":-5896574240,"ebitda":13729318543,"fcff":-5665895606,"cfo":-4507552365,"capex":1184914946,"totalAssets":237219484988,"totalLiabilities":68592552104,"totalEquity":168626932884,"cash":8361281687,"totalDebt":1146111873},{"fiscalYear":2020,"statement":"연결","revenue":260417433929,"operatingIncome":15323582080,"netIncome":15668800447,"controllingNetIncome":15668800447,"ebitda":16148100298,"fcff":6690902967,"cfo":7417216919,"capex":741895600,"totalAssets":217997166279,"totalLiabilities":54086835778,"totalEquity":163910330501,"cash":10643972679,"totalDebt":837483000},{"fiscalYear":2021,"statement":"연결","revenue":274579528254,"operatingIncome":9666853635,"netIncome":9090959987,"controllingNetIncome":9090959987,"ebitda":null,"fcff":22266579300,"cfo":22652680811,"capex":403853980,"totalAssets":411391673094,"totalLiabilities":145584905941,"totalEquity":265806767153,"cash":102356245032,"totalDebt":15319903056},{"fiscalYear":2022,"statement":"연결","revenue":610731077048,"operatingIncome":12308450303,"netIncome":12430810524,"controllingNetIncome":12430810524,"ebitda":19595805155,"fcff":-34130867521,"cfo":-28158656818,"capex":6271159819,"totalAssets":382579391863,"totalLiabilities":122062666858,"totalEquity":260516725005,"cash":42213568902,"totalDebt":12188331038},{"fiscalYear":2023,"statement":"연결","revenue":606281889297,"operatingIncome":10513214237,"netIncome":13163298384,"controllingNetIncome":13163298384,"ebitda":14719568026,"fcff":19517446855,"cfo":23301293882,"capex":4048190187,"totalAssets":383332487352,"totalLiabilities":124811384857,"totalEquity":258521102495,"cash":25287355323,"totalDebt":9249713869},{"fiscalYear":2024,"statement":"연결","revenue":628807776981,"operatingIncome":6401720348,"netIncome":18975535063,"controllingNetIncome":18975535063,"ebitda":null,"fcff":4702682821,"cfo":6600157419,"capex":2103178329,"totalAssets":438161253186,"totalLiabilities":170656124460,"totalEquity":267505128726,"cash":40865076087,"totalDebt":51433521287},{"fiscalYear":2025,"statement":"연결","revenue":645728085876,"operatingIncome":10637118275,"netIncome":12262930001,"controllingNetIncome":12262930001,"ebitda":12768697373,"fcff":55820448030,"cfo":56552244199,"capex":2260143118,"totalAssets":441412758024,"totalLiabilities":174545505648,"totalEquity":266867252376,"cash":43955055506,"totalDebt":51762610216}],"quarterly":[{"stockCode":"039570","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":155302312513,"operatingIncome":2194532000,"netIncome":2522712825,"prevYearRevenue":157172594165,"prevYearOperatingIncome":328617250,"prevYearNetIncome":2528071477,"source":"11014","updatedAt":"2026-08-26T22:24:33.552Z"},{"stockCode":"039570","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":158469131828,"operatingIncome":1796949153,"netIncome":2931603583,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:33.553Z"},{"stockCode":"039570","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":148120845338,"operatingIncome":7189946103,"netIncome":6767527568,"prevYearRevenue":162554681236,"prevYearOperatingIncome":2968088898,"prevYearNetIncome":2620520328,"source":"11013","updatedAt":"2026-08-26T22:24:32.985Z"},{"stockCode":"039570","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":153732976512,"operatingIncome":5705679455,"netIncome":6914560139,"prevYearRevenue":169401960299,"prevYearOperatingIncome":3677548224,"prevYearNetIncome":4188093264,"source":"11012","updatedAt":"2026-08-26T22:24:33.322Z"}]}