{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/071090","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":"071090","name":"하이스틸","market":"KOSPI","sector":"1차 철강 제조업","lastPrice":3530,"marketCap":71275892630,"sharesOutstanding":20191471,"asOf":"2026-09-26T15:09:35.408Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":78.94,"ttmPeriod":"25Q3~26Q2","pbr":0.5,"psr":0.28,"evEbitda":58.21,"ev":126668834056,"fcff":-2163078766,"fcffYield":-0.0171,"roe":-0.0314,"revenueGrowth":{"y1":0.0421,"y3":-0.0674,"y5":0.0968},"operatingIncomeGrowth":{"y1":-4.6463,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.183Z"},"price":{"high52w":5240,"low52w":2610,"fromHigh":-0.3263,"returns":[{"label":"1개월","value":0.1387},{"label":"3개월","value":0.1767},{"label":"6개월","value":0.0247},{"label":"1년","value":-0.1655},{"label":"3년","value":-0.0208},{"label":"5년","value":-0.0381}]},"dividends":[{"fiscalYear":2024,"dps":10,"yieldPct":0.35,"payoutPct":null},{"fiscalYear":2023,"dps":10,"yieldPct":0.3,"payoutPct":null},{"fiscalYear":2022,"dps":20,"yieldPct":0.6,"payoutPct":null},{"fiscalYear":2021,"dps":40,"yieldPct":14.47,"payoutPct":null},{"fiscalYear":2020,"dps":100,"yieldPct":0.52,"payoutPct":null},{"fiscalYear":2019,"dps":100,"yieldPct":2,"payoutPct":625},{"fiscalYear":2017,"dps":350,"yieldPct":7,"payoutPct":8.35}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":170541409656,"operatingIncome":-5206877944,"netIncome":-7160985320,"controllingNetIncome":null,"ebitda":-278043811,"fcff":10283241501,"cfo":13120122124,"capex":2836880623,"totalAssets":232990175097,"totalLiabilities":104600997630,"totalEquity":128389177467,"cash":18051777042,"totalDebt":68218141030},{"fiscalYear":2019,"statement":"연결","revenue":214251803457,"operatingIncome":1108836724,"netIncome":31538037,"controllingNetIncome":null,"ebitda":6068633160,"fcff":-2006143153,"cfo":-2424925469,"capex":1140918598,"totalAssets":234322434139,"totalLiabilities":106660480248,"totalEquity":127661953891,"cash":19292330438,"totalDebt":74867380976},{"fiscalYear":2020,"statement":"연결","revenue":161686462860,"operatingIncome":290643343,"netIncome":-1259003290,"controllingNetIncome":null,"ebitda":5118368493,"fcff":-2658803002,"cfo":2826514226,"capex":7197013262,"totalAssets":239658334649,"totalLiabilities":113613390343,"totalEquity":126044944306,"cash":18280683621,"totalDebt":78550235896},{"fiscalYear":2021,"statement":"연결","revenue":226150662388,"operatingIncome":14638314816,"netIncome":11512024632,"controllingNetIncome":null,"ebitda":19676996116,"fcff":-12784637616,"cfo":578762682,"capex":15506536835,"totalAssets":259714571728,"totalLiabilities":121886837916,"totalEquity":137827733812,"cash":18314974539,"totalDebt":85473482742},{"fiscalYear":2022,"statement":"연결","revenue":316413941902,"operatingIncome":16870680824,"netIncome":11510796611,"controllingNetIncome":null,"ebitda":21154477551,"fcff":-1249183636,"cfo":515848984,"capex":4124078614,"totalAssets":292456090103,"totalLiabilities":143503167006,"totalEquity":148952923097,"cash":20504794424,"totalDebt":94495276909},{"fiscalYear":2023,"statement":"연결","revenue":256655946687,"operatingIncome":3386282628,"netIncome":1306918155,"controllingNetIncome":null,"ebitda":8796079817,"fcff":19425906736,"cfo":19828698200,"capex":2636204631,"totalAssets":270448865007,"totalLiabilities":121222358101,"totalEquity":149226506906,"cash":21897972813,"totalDebt":77623244834},{"fiscalYear":2024,"statement":"연결","revenue":246263519268,"operatingIncome":911764312,"netIncome":-1104636147,"controllingNetIncome":null,"ebitda":6424245796,"fcff":5060490397,"cfo":3672749230,"capex":1110507147,"totalAssets":267487698093,"totalLiabilities":119467669590,"totalEquity":148020028503,"cash":22440352656,"totalDebt":72905838527},{"fiscalYear":2025,"statement":"연결","revenue":256623288696,"operatingIncome":-3324575453,"netIncome":-4577352366,"controllingNetIncome":null,"ebitda":2176253263,"fcff":-2163078766,"cfo":-3207739608,"capex":1063217609,"totalAssets":261285238949,"totalLiabilities":117559955932,"totalEquity":143725283017,"cash":18108054442,"totalDebt":73500995868}],"quarterly":[{"stockCode":"071090","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":54023221936,"operatingIncome":-3361472451,"netIncome":-2677107543,"prevYearRevenue":51898980843,"prevYearOperatingIncome":-21194472,"prevYearNetIncome":-939917564,"source":"11014","updatedAt":"2026-08-26T22:29:56.428Z"},{"stockCode":"071090","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":73206795095,"operatingIncome":-2167595339,"netIncome":-1939454650,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:56.431Z"},{"stockCode":"071090","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":54905169873,"operatingIncome":1766243621,"netIncome":2223211187,"prevYearRevenue":70523071544,"prevYearOperatingIncome":421007254,"prevYearNetIncome":585680024,"source":"11013","updatedAt":"2026-08-26T22:29:55.903Z"},{"stockCode":"071090","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":81277076224,"operatingIncome":3233052405,"netIncome":3296304314,"prevYearRevenue":58870200121,"prevYearOperatingIncome":1783485083,"prevYearNetIncome":-546470197,"source":"11012","updatedAt":"2026-08-26T22:29:56.181Z"}]}