{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/047810","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":"047810","name":"한국항공우주","market":"KOSPI","sector":"항공기,우주선 및 부품 제조업","lastPrice":130300,"marketCap":12701006442100,"sharesOutstanding":97475107,"asOf":"2026-09-26T15:09:35.376Z"},"valuation":{"fiscalYear":2025,"per":68.33,"perTtm":70.8,"ttmPeriod":"25Q3~26Q2","pbr":6.94,"psr":3.44,"evEbitda":52.9,"ev":14787078954883,"fcff":-1046215349300,"fcffYield":-0.0708,"roe":0.1051,"revenueGrowth":{"y1":0.0172,"y3":0.0987,"y5":0.0552},"operatingIncomeGrowth":{"y1":0.1183,"y3":0.2387,"y5":0.1405},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.215Z"},"price":{"high52w":202000,"low52w":95600,"fromHigh":-0.355,"returns":[{"label":"1개월","value":-0.021},{"label":"3개월","value":-0.0798},{"label":"6개월","value":-0.3013},{"label":"1년","value":0.2166},{"label":"3년","value":1.6701},{"label":"5년","value":2.9306}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":0.4,"payoutPct":26.2},{"fiscalYear":2024,"dps":500,"yieldPct":0.6,"payoutPct":28.3},{"fiscalYear":2023,"dps":500,"yieldPct":1,"payoutPct":21.8},{"fiscalYear":2022,"dps":250,"yieldPct":0.5,"payoutPct":20.6},{"fiscalYear":2021,"dps":200,"yieldPct":0.6,"payoutPct":30.5},{"fiscalYear":2020,"dps":200,"yieldPct":0.8,"payoutPct":26.1},{"fiscalYear":2019,"dps":400,"yieldPct":1.2,"payoutPct":22.9},{"fiscalYear":2018,"dps":200,"yieldPct":0.6,"payoutPct":34.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":3039737000000,"operatingIncome":379703000000,"netIncome":259193000000,"controllingNetIncome":259193000000,"ebitda":490819000000,"fcff":-69591278530,"cfo":59852000000,"capex":139048000000,"totalAssets":2808158000000,"totalLiabilities":1593708000000,"totalEquity":1214450000000,"cash":10731000000,"totalDebt":450915000000},{"fiscalYear":2016,"statement":"연결","revenue":2946331000000,"operatingIncome":320092000000,"netIncome":264801000000,"controllingNetIncome":264801000000,"ebitda":469967000000,"fcff":-26458178398,"cfo":145285000000,"capex":182461000000,"totalAssets":2980840000000,"totalLiabilities":1535264000000,"totalEquity":1445576000000,"cash":53579000000,"totalDebt":544686000000},{"fiscalYear":2017,"statement":"연결","revenue":2072249142312,"operatingIncome":-208873254329,"netIncome":-235185852776,"controllingNetIncome":-235185852776,"ebitda":-73810797392,"fcff":-148992243642,"cfo":104641673897,"capex":274302871276,"totalAssets":3166223008512,"totalLiabilities":2025817851673,"totalEquity":1140405156839,"cash":227100459672,"totalDebt":899773938689},{"fiscalYear":2018,"statement":"연결","revenue":2786023511399,"operatingIncome":146382520066,"netIncome":55539464108,"controllingNetIncome":57188119828,"ebitda":null,"fcff":73037539003,"cfo":137662903329,"capex":74476411356,"totalAssets":3755863511022,"totalLiabilities":2702957417629,"totalEquity":1052906093393,"cash":143831970316,"totalDebt":721334945973},{"fiscalYear":2019,"statement":"연결","revenue":3110157574663,"operatingIncome":275564427840,"netIncome":168292166221,"controllingNetIncome":170402864200,"ebitda":519868701046,"fcff":-16225929208,"cfo":354538677109,"capex":382936329297,"totalAssets":4367135608525,"totalLiabilities":3183974946284,"totalEquity":1183160662241,"cash":69400512306,"totalDebt":718810107699},{"fiscalYear":2020,"statement":"연결","revenue":2825136012824,"operatingIncome":139524243361,"netIncome":72313949881,"controllingNetIncome":74619319055,"ebitda":329260652894,"fcff":288028271493,"cfo":732407852813,"capex":461726162442,"totalAssets":5159070657348,"totalLiabilities":3924790737693,"totalEquity":1234279919655,"cash":661887560788,"totalDebt":980193868201},{"fiscalYear":2021,"statement":"연결","revenue":2562283675152,"operatingIncome":58259436460,"netIncome":53272528569,"controllingNetIncome":63900482419,"ebitda":267114471142,"fcff":189085328818,"cfo":439964696155,"capex":269238189620,"totalAssets":5855223992714,"totalLiabilities":4557779985276,"totalEquity":1297444007438,"cash":886586722282,"totalDebt":1203176684714},{"fiscalYear":2022,"statement":"연결","revenue":2786888282702,"operatingIncome":141617667318,"netIncome":115919395720,"controllingNetIncome":118462749084,"ebitda":289166427523,"fcff":1285256261450,"cfo":1492635299719,"capex":229685168038,"totalAssets":7772406693424,"totalLiabilities":6319189867558,"totalEquity":1453216825866,"cash":2023716102131,"totalDebt":1123716450530},{"fiscalYear":2023,"statement":"연결","revenue":3819344382446,"operatingIncome":247510483155,"netIncome":221401119895,"controllingNetIncome":224022359335,"ebitda":377134931408,"fcff":-859795607064,"cfo":-700407274159,"capex":175766838610,"totalAssets":7139576928721,"totalLiabilities":5519636411444,"totalEquity":1619940517277,"cash":658119624499,"totalDebt":586836211404},{"fiscalYear":2024,"statement":"연결","revenue":3633742105840,"operatingIncome":240718310400,"netIncome":170895410977,"controllingNetIncome":172075960913,"ebitda":348111143619,"fcff":-956600678942,"cfo":-728182360450,"capex":247312014381,"totalAssets":8025538409393,"totalLiabilities":6298361527272,"totalEquity":1727176882121,"cash":114716160403,"totalDebt":1035720744524},{"fiscalYear":2025,"statement":"연결","revenue":3696379351601,"operatingIncome":269190196660,"netIncome":187312615904,"controllingNetIncome":185887822500,"ebitda":279527993074,"fcff":-1046215349300,"cfo":-903316343552,"capex":189796485810,"totalAssets":10370256890187,"totalLiabilities":8472910028151,"totalEquity":1897346862036,"cash":60938581663,"totalDebt":2147011094446}],"quarterly":[{"stockCode":"047810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":702116311024,"operatingIncome":60191688727,"netIncome":38965559466,"prevYearRevenue":907208791321,"prevYearOperatingIncome":76279139685,"prevYearNetIncome":67868007392,"source":"11014","updatedAt":"2026-08-26T22:19:00.325Z"},{"stockCode":"047810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1466670112290,"operatingIncome":76969653251,"netIncome":62100608914,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:00.327Z"},{"stockCode":"047810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1092687418220,"operatingIncome":67143247058,"netIncome":41311139514,"prevYearRevenue":699256592260,"prevYearOperatingIncome":46812915045,"prevYearNetIncome":29164071431,"source":"11013","updatedAt":"2026-08-26T22:18:59.790Z"},{"stockCode":"047810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1167893855940,"operatingIncome":48441878616,"netIncome":37013324690,"prevYearRevenue":828336336027,"prevYearOperatingIncome":85215939637,"prevYearNetIncome":57082376093,"source":"11012","updatedAt":"2026-08-26T22:19:00.022Z"}]}