{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/045100","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":"045100","name":"한양이엔지","market":"KOSDAQ","sector":"건축기술, 엔지니어링 및 관련 기술 서비스업","lastPrice":31600,"marketCap":553000000000,"sharesOutstanding":17500000,"asOf":"2026-09-26T15:09:35.373Z"},"valuation":{"fiscalYear":2025,"per":13.24,"perTtm":8.62,"ttmPeriod":"25Q3~26Q2","pbr":0.89,"psr":0.49,"evEbitda":6.55,"ev":456980703259,"fcff":-45724676755,"fcffYield":-0.1001,"roe":0.0681,"revenueGrowth":{"y1":-0.0574,"y3":-0.013,"y5":0.0807},"operatingIncomeGrowth":{"y1":-0.3769,"y3":-0.1063,"y5":0.0014},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.340Z"},"price":{"high52w":38400,"low52w":19160,"fromHigh":-0.1771,"returns":[{"label":"1개월","value":0.0516},{"label":"3개월","value":0.1661},{"label":"6개월","value":-0.0395},{"label":"1년","value":0.6527},{"label":"3년","value":1.1526},{"label":"5년","value":0.9446}]},"dividends":[{"fiscalYear":2024,"dps":650,"yieldPct":3.84,"payoutPct":14.13},{"fiscalYear":2023,"dps":600,"yieldPct":3.8,"payoutPct":13.14},{"fiscalYear":2022,"dps":600,"yieldPct":4,"payoutPct":14.72},{"fiscalYear":2021,"dps":550,"yieldPct":3.3,"payoutPct":20.87},{"fiscalYear":2020,"dps":500,"yieldPct":3.03,"payoutPct":18.07},{"fiscalYear":2019,"dps":450,"yieldPct":3.77,"payoutPct":26.55},{"fiscalYear":2018,"dps":400,"yieldPct":3.15,"payoutPct":9.16},{"fiscalYear":2017,"dps":300,"yieldPct":2.25,"payoutPct":15.29}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":788794392258,"operatingIncome":97031791961,"netIncome":76109661541,"controllingNetIncome":76109661541,"ebitda":103556370750,"fcff":34515480635,"cfo":44894846645,"capex":10636384922,"totalAssets":477742575649,"totalLiabilities":172320880097,"totalEquity":305421695552,"cash":44873768948,"totalDebt":3657260000},{"fiscalYear":2019,"statement":"연결","revenue":772099734268,"operatingIncome":33378333241,"netIncome":29537933485,"controllingNetIncome":29537933485,"ebitda":42122935536,"fcff":25861324977,"cfo":33965815142,"capex":8231358360,"totalAssets":529095625262,"totalLiabilities":201655338556,"totalEquity":327440286706,"cash":61283269593,"totalDebt":11460000000},{"fiscalYear":2020,"statement":"연결","revenue":758466561183,"operatingIncome":53346881717,"netIncome":48133991759,"controllingNetIncome":48133991759,"ebitda":63370373458,"fcff":60205518904,"cfo":74423456858,"capex":14274454390,"totalAssets":544203895893,"totalLiabilities":176618754115,"totalEquity":367585141778,"cash":132395706212,"totalDebt":100000000},{"fiscalYear":2021,"statement":"연결","revenue":891031858796,"operatingIncome":55086701161,"netIncome":45844963844,"controllingNetIncome":45844963844,"ebitda":66955030249,"fcff":-22300884955,"cfo":-5021025394,"capex":17481708397,"totalAssets":624920761905,"totalLiabilities":212049721044,"totalEquity":412871040861,"cash":100518520276,"totalDebt":80000000},{"fiscalYear":2022,"statement":"연결","revenue":1162892663583,"operatingIncome":75253663052,"netIncome":69772979266,"controllingNetIncome":69772979266,"ebitda":87405669228,"fcff":47624414471,"cfo":80766897090,"capex":33173632523,"totalAssets":731549609530,"totalLiabilities":259202612534,"totalEquity":472346996996,"cash":117720421084,"totalDebt":0},{"fiscalYear":2023,"statement":"연결","revenue":1026166723740,"operatingIncome":85109617536,"netIncome":77392350866,"controllingNetIncome":77367840683,"ebitda":96759161626,"fcff":123304782435,"cfo":148648860710,"capex":25603289616,"totalAssets":827681555972,"totalLiabilities":294401205985,"totalEquity":533280349987,"cash":201780675605,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":1186292543978,"operatingIncome":86192413135,"netIncome":76409397699,"controllingNetIncome":76349842107,"ebitda":99699185639,"fcff":49880471560,"cfo":97072911622,"capex":47399137967,"totalAssets":908735621976,"totalLiabilities":306700290181,"totalEquity":602035331795,"cash":271641480349,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":1118180793899,"operatingIncome":53710576617,"netIncome":41679060151,"controllingNetIncome":41752213426,"ebitda":69721248465,"fcff":-45724676755,"cfo":2350443562,"capex":48201102543,"totalAssets":923696416239,"totalLiabilities":299469075325,"totalEquity":624227340914,"cash":96019296741,"totalDebt":null}],"quarterly":[{"stockCode":"045100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":251726072627,"operatingIncome":12089559577,"netIncome":7858312083,"prevYearRevenue":248693947165,"prevYearOperatingIncome":23514418207,"prevYearNetIncome":18377271575,"source":"11014","updatedAt":"2026-08-26T22:21:38.129Z"},{"stockCode":"045100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":307412032977,"operatingIncome":9692422057,"netIncome":8375355284,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:38.134Z"},{"stockCode":"045100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":341355810551,"operatingIncome":22270894521,"netIncome":26020380311,"prevYearRevenue":268998593036,"prevYearOperatingIncome":11806327073,"prevYearNetIncome":9155466532,"source":"11013","updatedAt":"2026-08-26T22:21:37.641Z"},{"stockCode":"045100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":354702606140,"operatingIncome":28525210465,"netIncome":21874531128,"prevYearRevenue":290044095259,"prevYearOperatingIncome":20122267910,"prevYearNetIncome":16289926252,"source":"11012","updatedAt":"2026-08-26T22:21:37.888Z"}]}