{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/042660","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":"042660","name":"한화오션","market":"KOSPI","sector":"선박 및 보트 건조업","lastPrice":81600,"marketCap":25003332950400,"sharesOutstanding":306413394,"asOf":"2026-09-26T15:09:35.369Z"},"valuation":{"fiscalYear":2025,"per":20.07,"perTtm":12.05,"ttmPeriod":"25Q3~26Q2","pbr":4.05,"psr":1.96,"evEbitda":21.03,"ev":26664579355616,"fcff":731322253824,"fcffYield":0.0274,"roe":0.2259,"revenueGrowth":{"y1":0.1863,"y3":0.3804,"y5":0.127},"operatingIncomeGrowth":{"y1":3.9084,"y3":null,"y5":0.5006},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.215Z"},"price":{"high52w":149900,"low52w":74600,"fromHigh":-0.4556,"returns":[{"label":"1개월","value":-0.0893},{"label":"3개월","value":-0.1673},{"label":"6개월","value":-0.3377},{"label":"1년","value":-0.2374},{"label":"3년","value":1.6365},{"label":"5년","value":2.1506}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":15443611050832,"operatingIncome":-2124493671705,"netIncome":-2209243774876,"controllingNetIncome":-2097513011629,"ebitda":-1801119359151,"fcff":-844102404010,"cfo":-843000007803,"capex":195925930537,"totalAssets":18880345263274,"totalLiabilities":18261474032449,"totalEquity":618871230825,"cash":1235931059048,"totalDebt":7051771244142},{"fiscalYear":2016,"statement":"연결","revenue":12819220833774,"operatingIncome":-1530841427434,"netIncome":-2789487511318,"controllingNetIncome":-2734138726921,"ebitda":-960975703930,"fcff":-449792211291,"cfo":-531006613869,"capex":126263625608,"totalAssets":15064829698698,"totalLiabilities":14405452472777,"totalEquity":659377225921,"cash":224267559129,"totalDebt":5281662881956},{"fiscalYear":2017,"statement":"연결","revenue":11101818030373,"operatingIncome":733003720153,"netIncome":645758362568,"controllingNetIncome":621492030973,"ebitda":2053734234833,"fcff":-1037837173388,"cfo":-1019899304099,"capex":116424798713,"totalAssets":11446752722738,"totalLiabilities":8456091397994,"totalEquity":2990661324744,"cash":205795485057,"totalDebt":3711657825839},{"fiscalYear":2018,"statement":"연결","revenue":9644383546545,"operatingIncome":1024831703646,"netIncome":320051707063,"controllingNetIncome":344721579646,"ebitda":1352675792943,"fcff":669867394522,"cfo":725140996177,"capex":152459677840,"totalAssets":11918521521052,"totalLiabilities":8078299948957,"totalEquity":3840221572095,"cash":351189667631,"totalDebt":3205268596566},{"fiscalYear":2019,"statement":"연결","revenue":8358744818823,"operatingIncome":292760934105,"netIncome":-46485191069,"controllingNetIncome":-46485191069,"ebitda":584207578344,"fcff":2466985422668,"cfo":2542127053852,"capex":157000030173,"totalAssets":11276078800189,"totalLiabilities":7521182251648,"totalEquity":3754896548541,"cash":2012238821503,"totalDebt":2829347087127},{"fiscalYear":2020,"statement":"연결","revenue":7030175197162,"operatingIncome":153437091215,"netIncome":86572614374,"controllingNetIncome":86572614374,"ebitda":391638221238,"fcff":-586715114115,"cfo":-458467494666,"capex":189860940643,"totalAssets":10320774853795,"totalLiabilities":6451804192841,"totalEquity":3868970660954,"cash":1343559258347,"totalDebt":2516819155051},{"fiscalYear":2021,"statement":"연결","revenue":4486585681366,"operatingIncome":-1754651375507,"netIncome":-1699829429734,"controllingNetIncome":-1699829429734,"ebitda":-1461950550124,"fcff":434379834121,"cfo":485786909235,"capex":100275341991,"totalAssets":10623209555073,"totalLiabilities":8405626102183,"totalEquity":2217583452890,"cash":1778939684909,"totalDebt":2524421592970},{"fiscalYear":2022,"statement":"연결","revenue":4860150249534,"operatingIncome":-1613564533698,"netIncome":-1744778447657,"controllingNetIncome":-1744778447657,"ebitda":null,"fcff":-1127066610439,"cfo":-1065432625974,"capex":121914873756,"totalAssets":12235665304876,"totalLiabilities":11490693372918,"totalEquity":744971931958,"cash":659721353644,"totalDebt":2613895776362},{"fiscalYear":2023,"statement":"연결","revenue":7408312265643,"operatingIncome":-196498300366,"netIncome":160043854483,"controllingNetIncome":159885949584,"ebitda":null,"fcff":-1962756424654,"cfo":-1939155311922,"capex":134004613038,"totalAssets":13944772692394,"totalLiabilities":9632615571697,"totalEquity":4312157120697,"cash":1799307748627,"totalDebt":2242538563676},{"fiscalYear":2024,"statement":"연결","revenue":10776004933627,"operatingIncome":237876379317,"netIncome":528212898147,"controllingNetIncome":528119120128,"ebitda":null,"fcff":-3160838055733,"cfo":-2904574465563,"capex":379384089888,"totalAssets":17843809161295,"totalLiabilities":12980459270570,"totalEquity":4863349890725,"cash":588259735081,"totalDebt":2126396170332},{"fiscalYear":2025,"statement":"연결","revenue":12783512278323,"operatingIncome":1167590137928,"netIncome":1245921538208,"controllingNetIncome":1245838500547,"ebitda":1267828784736,"fcff":731322253824,"cfo":1314671582302,"capex":716622253084,"totalAssets":20140914014349,"totalLiabilities":13965907018538,"totalEquity":6175006995811,"cash":778471159631,"totalDebt":2439717564847}],"quarterly":[{"stockCode":"042660","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3023357863134,"operatingIncome":289759206450,"netIncome":269387169764,"prevYearRevenue":2703108868124,"prevYearOperatingIncome":25581526981,"prevYearNetIncome":-74846972853,"source":"11014","updatedAt":"2026-08-26T22:18:46.940Z"},{"stockCode":"042660","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3322951443950,"operatingIncome":247519112985,"netIncome":612332333012,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:46.944Z"},{"stockCode":"042660","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3209940245892,"operatingIncome":441065118733,"netIncome":500036727442,"prevYearRevenue":3143089504964,"prevYearOperatingIncome":258608169144,"prevYearNetIncome":215725914107,"source":"11013","updatedAt":"2026-08-26T22:18:46.451Z"},{"stockCode":"042660","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":5443171479056,"operatingIncome":736113640397,"netIncome":692589092583,"prevYearRevenue":3294113466275,"prevYearOperatingIncome":371703649349,"prevYearNetIncome":148476121325,"source":"11012","updatedAt":"2026-08-26T22:18:46.691Z"}]}