{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/044780","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":"044780","name":"에이치케이","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":1374,"marketCap":25426951338,"sharesOutstanding":18505787,"asOf":"2026-09-26T15:09:35.372Z"},"valuation":{"fiscalYear":2025,"per":5.56,"perTtm":1.87,"ttmPeriod":"25Q3~26Q2","pbr":0.4,"psr":0.47,"evEbitda":23.67,"ev":23003759058,"fcff":-447335338,"fcffYield":-0.0194,"roe":0.0752,"revenueGrowth":{"y1":0.0032,"y3":-0.1268,"y5":-0.0047},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.014Z"},"price":{"high52w":1747,"low52w":1156,"fromHigh":-0.2135,"returns":[{"label":"1개월","value":0.0497},{"label":"3개월","value":0.1162},{"label":"6개월","value":-0.0392},{"label":"1년","value":0.0513},{"label":"3년","value":-0.2684},{"label":"5년","value":-0.4103}]},"dividends":[{"fiscalYear":2022,"dps":30,"yieldPct":1.5,"payoutPct":12.89},{"fiscalYear":2021,"dps":40,"yieldPct":1.86,"payoutPct":13.42}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":55488123307,"operatingIncome":1017144045,"netIncome":1425628594,"controllingNetIncome":1425628594,"ebitda":2047787678,"fcff":-3498718409,"cfo":-2012466863,"capex":2252636506,"totalAssets":84673206863,"totalLiabilities":36818336872,"totalEquity":47854869991,"cash":4530629561,"totalDebt":28411888610},{"fiscalYear":2019,"statement":"연결","revenue":54958238200,"operatingIncome":897415930,"netIncome":828160720,"controllingNetIncome":828160720,"ebitda":2095142014,"fcff":3636978764,"cfo":4193939996,"capex":1253741136,"totalAssets":81423666655,"totalLiabilities":32532194794,"totalEquity":48891471861,"cash":5491728828,"totalDebt":25812024301},{"fiscalYear":2020,"statement":"연결","revenue":55488440026,"operatingIncome":1409751910,"netIncome":1229120888,"controllingNetIncome":1229120888,"ebitda":2660027103,"fcff":10906585018,"cfo":10692704246,"capex":362149403,"totalAssets":82979614076,"totalLiabilities":33092728359,"totalEquity":49886885717,"cash":12899642006,"totalDebt":24066313136},{"fiscalYear":2021,"statement":"연결","revenue":71783044048,"operatingIncome":4357189514,"netIncome":5467676775,"controllingNetIncome":5467676775,"ebitda":5653299216,"fcff":6135848110,"cfo":6216253724,"capex":449080495,"totalAssets":87603278833,"totalLiabilities":32164035980,"totalEquity":55439242853,"cash":7324072443,"totalDebt":18072645894},{"fiscalYear":2022,"statement":"연결","revenue":81378633384,"operatingIncome":5810468081,"netIncome":4273038938,"controllingNetIncome":4273038938,"ebitda":7158681339,"fcff":-1790711701,"cfo":-908924045,"capex":1220937431,"totalAssets":86215502395,"totalLiabilities":27098324819,"totalEquity":59117177576,"cash":4820116927,"totalDebt":15890000000},{"fiscalYear":2023,"statement":"연결","revenue":66637115087,"operatingIncome":841585044,"netIncome":1897983026,"controllingNetIncome":1897983026,"ebitda":2161827548,"fcff":2104809442,"cfo":1823686148,"capex":337933188,"totalAssets":83856513711,"totalLiabilities":23327767206,"totalEquity":60528746505,"cash":3987914747,"totalDebt":7100000000},{"fiscalYear":2024,"statement":"연결","revenue":54015388404,"operatingIncome":-2638220380,"netIncome":-2248928417,"controllingNetIncome":-2248927836,"ebitda":-1255227738,"fcff":4393054067,"cfo":4686547305,"capex":820385656,"totalAssets":79002808033,"totalLiabilities":20441898619,"totalEquity":58560909414,"cash":16356009027,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":54189734390,"operatingIncome":-387452903,"netIncome":4572314524,"controllingNetIncome":4572314708,"ebitda":971808947,"fcff":-447335338,"cfo":-431570356,"capex":409717095,"totalAssets":82666278719,"totalLiabilities":19544048606,"totalEquity":63122230113,"cash":11523192280,"totalDebt":9100000000}],"quarterly":[{"stockCode":"044780","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11199615268,"operatingIncome":-1653374972,"netIncome":-125513862,"prevYearRevenue":9969471637,"prevYearOperatingIncome":-1320866321,"prevYearNetIncome":-2295990175,"source":"11014","updatedAt":"2026-08-26T22:34:09.121Z"},{"stockCode":"044780","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":21301260837,"operatingIncome":2617135674,"netIncome":4972708296,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:09.127Z"},{"stockCode":"044780","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5057654166,"operatingIncome":-2208770219,"netIncome":866282401,"prevYearRevenue":8791865607,"prevYearOperatingIncome":-1215365976,"prevYearNetIncome":-613593236,"source":"11013","updatedAt":"2026-08-26T22:34:08.607Z"},{"stockCode":"044780","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14592717421,"operatingIncome":-187112574,"netIncome":7919594342,"prevYearRevenue":12896992678,"prevYearOperatingIncome":-135847629,"prevYearNetIncome":338713326,"source":"11012","updatedAt":"2026-08-26T22:34:08.884Z"}]}