{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/064350","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":"064350","name":"현대로템","market":"KOSPI","sector":"그외 기타 운송장비 제조업","lastPrice":117100,"marketCap":12780562510300,"sharesOutstanding":109142293,"asOf":"2026-09-26T15:09:35.397Z"},"valuation":{"fiscalYear":2025,"per":16.6,"perTtm":15.73,"ttmPeriod":"25Q3~26Q2","pbr":4.15,"psr":2.19,"evEbitda":null,"ev":12004577107300,"fcff":754140893882,"fcffYield":0.0628,"roe":0.3005,"revenueGrowth":{"y1":0.3341,"y3":0.2267,"y5":0.1596},"operatingIncomeGrowth":{"y1":1.2026,"y3":0.8963,"y5":0.6507},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.216Z"},"price":{"high52w":269000,"low52w":117100,"fromHigh":-0.5647,"returns":[{"label":"1개월","value":-0.1551},{"label":"3개월","value":-0.3104},{"label":"6개월","value":-0.3643},{"label":"1년","value":-0.4489},{"label":"3년","value":3.2198},{"label":"5년","value":3.6561}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":0.3,"payoutPct":8.5},{"fiscalYear":2024,"dps":200,"yieldPct":0.4,"payoutPct":5.4},{"fiscalYear":2023,"dps":100,"yieldPct":0.4,"payoutPct":6.8}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":3309108924000,"operatingIncome":-192883857000,"netIncome":-304494873000,"controllingNetIncome":-306193716000,"ebitda":-85176370000,"fcff":-592030466680,"cfo":-564482323000,"capex":71791338000,"totalAssets":5043947265000,"totalLiabilities":3606282325000,"totalEquity":1437664940000,"cash":253279712000,"totalDebt":2143655717000},{"fiscalYear":2016,"statement":"연결","revenue":2984783033000,"operatingIncome":106233799000,"netIncome":23143701000,"controllingNetIncome":21833695000,"ebitda":232805149000,"fcff":629435854800,"cfo":611076670000,"capex":29938813000,"totalAssets":4473159688000,"totalLiabilities":3005993132000,"totalEquity":1467166556000,"cash":580209127000,"totalDebt":1812774254000},{"fiscalYear":2017,"statement":"연결","revenue":2725658171000,"operatingIncome":45425175000,"netIncome":-46259404000,"controllingNetIncome":-47377882000,"ebitda":174300637000,"fcff":210814883900,"cfo":219226032000,"capex":43311628000,"totalAssets":4083911875000,"totalLiabilities":2665612990000,"totalEquity":1418298885000,"cash":435786012000,"totalDebt":1406991551000},{"fiscalYear":2018,"statement":"연결","revenue":2411923709000,"operatingIncome":-196166583000,"netIncome":-308034515000,"controllingNetIncome":-300846980000,"ebitda":-89349228000,"fcff":-21294731540,"cfo":-14193054000,"capex":39958013000,"totalAssets":4002149975000,"totalLiabilities":2894155835000,"totalEquity":1107994140000,"cash":367894652000,"totalDebt":1392063223000},{"fiscalYear":2019,"statement":"연결","revenue":2459346162000,"operatingIncome":-279932221000,"netIncome":-355687197000,"controllingNetIncome":-354302966000,"ebitda":-189800387000,"fcff":-192552238040,"cfo":-200921636000,"capex":27936429000,"totalAssets":4084281234000,"totalLiabilities":3201401072000,"totalEquity":882880161000,"cash":382485797000,"totalDebt":1504225522000},{"fiscalYear":2020,"statement":"연결","revenue":2785326054000,"operatingIncome":82061321000,"netIncome":22409492000,"controllingNetIncome":31021455000,"ebitda":null,"fcff":37619450600,"cfo":56422151000,"capex":45004086000,"totalAssets":4197373871000,"totalLiabilities":2851222410000,"totalEquity":1346151461000,"cash":338727778000,"totalDebt":1169282048000},{"fiscalYear":2021,"statement":"연결","revenue":2872511952000,"operatingIncome":80217965000,"netIncome":51411601000,"controllingNetIncome":66508112000,"ebitda":111901811000,"fcff":-92110723760,"cfo":-62713815000,"capex":52795862000,"totalAssets":4107182672000,"totalLiabilities":2838937571000,"totalEquity":1268245101000,"cash":319728259000,"totalDebt":1240015458000},{"fiscalYear":2022,"statement":"연결","revenue":3163343615000,"operatingIncome":147486669000,"netIncome":194534253000,"controllingNetIncome":197797542000,"ebitda":179987972000,"fcff":699078017400,"cfo":716229388000,"capex":47996260000,"totalAssets":4823869784000,"totalLiabilities":3332399192000,"totalEquity":1491470592000,"cash":506008248000,"totalDebt":1155385768000},{"fiscalYear":2023,"statement":"연결","revenue":3587382453000,"operatingIncome":210046594000,"netIncome":156778978000,"controllingNetIncome":161027790000,"ebitda":242803538000,"fcff":676942737914,"cfo":734191933000,"capex":80854012000,"totalAssets":5241484775000,"totalLiabilities":3594508619000,"totalEquity":1646976156000,"cash":396141243000,"totalDebt":594926166000},{"fiscalYear":2024,"statement":"연결","revenue":4376597857000,"operatingIncome":456565534000,"netIncome":405259414000,"controllingNetIncome":406891810000,"ebitda":497582760000,"fcff":41032449255,"cfo":142463409000,"capex":115026172000,"totalAssets":5285394740000,"totalLiabilities":3276309551000,"totalEquity":2009085189000,"cash":472258339000,"totalDebt":351079642000},{"fiscalYear":2025,"statement":"연결","revenue":5839031553000,"operatingIncome":1005640509000,"netIncome":770492199000,"controllingNetIncome":769947514000,"ebitda":null,"fcff":754140893882,"cfo":904313494000,"capex":156471491000,"totalAssets":9318033774000,"totalLiabilities":6276800158000,"totalEquity":3041233616000,"cash":908414081000,"totalDebt":132428678000}],"quarterly":[{"stockCode":"064350","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1619634717000,"operatingIncome":277743855000,"netIncome":198374900000,"prevYearRevenue":1093522970000,"prevYearOperatingIncome":137432636000,"prevYearNetIncome":103777219000,"source":"11014","updatedAt":"2026-08-26T22:18:58.219Z"},{"stockCode":"064350","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1625621371000,"operatingIncome":267457127000,"netIncome":225425923000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:58.225Z"},{"stockCode":"064350","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1457453208000,"operatingIncome":224201046000,"netIncome":202670462000,"prevYearRevenue":1176141098000,"prevYearOperatingIncome":202852668000,"prevYearNetIncome":157146000000,"source":"11013","updatedAt":"2026-08-26T22:18:57.695Z"},{"stockCode":"064350","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1606050504000,"operatingIncome":232382857000,"netIncome":186274704000,"prevYearRevenue":1417634367000,"prevYearOperatingIncome":257586859000,"prevYearNetIncome":189545376000,"source":"11012","updatedAt":"2026-08-26T22:18:57.943Z"}]}