{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/071970","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":"071970","name":"HD현대마린엔진","market":"KOSPI","sector":"일반 목적용 기계 제조업","lastPrice":50100,"marketCap":1699466899500,"sharesOutstanding":33921495,"asOf":"2026-09-26T15:09:35.409Z"},"valuation":{"fiscalYear":2025,"per":10.29,"perTtm":8.73,"ttmPeriod":"25Q3~26Q2","pbr":3.48,"psr":4.22,"evEbitda":null,"ev":1605190669223,"fcff":166902140985,"fcffYield":0.104,"roe":0.4136,"revenueGrowth":{"y1":0.2742,"y3":0.3092,"y5":0.1017},"operatingIncomeGrowth":{"y1":1.2869,"y3":0.8845,"y5":1.009},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.047Z"},"price":{"high52w":115500,"low52w":47900,"fromHigh":-0.5662,"returns":[{"label":"1개월","value":-0.0653},{"label":"3개월","value":-0.0957},{"label":"6개월","value":-0.3468},{"label":"1년","value":-0.3674},{"label":"3년","value":4.2792},{"label":"5년","value":8.3996}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":1057213056108,"operatingIncome":7799044952,"netIncome":-4918845781,"controllingNetIncome":-4918845781,"ebitda":9063904568,"fcff":11059297219,"cfo":3891700804,"capex":11631856476,"totalAssets":1419848488937,"totalLiabilities":1313108366845,"totalEquity":106740122092,"cash":79562587099,"totalDebt":846862821125},{"fiscalYear":2016,"statement":"연결","revenue":416489347427,"operatingIncome":-283218111413,"netIncome":-718303975537,"controllingNetIncome":-718303975537,"ebitda":-13863621581,"fcff":466488820,"cfo":-6869907013,"capex":5437535192,"totalAssets":849906703009,"totalLiabilities":1461297437652,"totalEquity":-611390734643,"cash":71191691201,"totalDebt":791086025584},{"fiscalYear":2017,"statement":"연결","revenue":252436193526,"operatingIncome":30224610711,"netIncome":735481672640,"controllingNetIncome":735481672640,"ebitda":73322901300,"fcff":5051223201,"cfo":7415608004,"capex":2406146709,"totalAssets":744314393355,"totalLiabilities":598760615526,"totalEquity":145553777829,"cash":32061328158,"totalDebt":19251000000},{"fiscalYear":2018,"statement":"연결","revenue":214807698669,"operatingIncome":-14501435691,"netIncome":-104718213039,"controllingNetIncome":-104718213039,"ebitda":148269004618,"fcff":9426383584,"cfo":11573442685,"capex":2266522105,"totalAssets":567197922629,"totalLiabilities":413326429433,"totalEquity":153871493196,"cash":77483391708,"totalDebt":84913757033},{"fiscalYear":2019,"statement":"연결","revenue":253982739416,"operatingIncome":-10695548571,"netIncome":-35895796697,"controllingNetIncome":null,"ebitda":12441719589,"fcff":-19484922097,"cfo":-13371473660,"capex":6511634401,"totalAssets":447548959282,"totalLiabilities":317544514598,"totalEquity":130004444684,"cash":24997583211,"totalDebt":166320992482},{"fiscalYear":2020,"statement":"연결","revenue":247959833753,"operatingIncome":2319414956,"netIncome":1103386004,"controllingNetIncome":null,"ebitda":null,"fcff":12990131531,"cfo":15239525401,"capex":5263299229,"totalAssets":467363345753,"totalLiabilities":293443429841,"totalEquity":173919915912,"cash":58390001507,"totalDebt":171105095385},{"fiscalYear":2021,"statement":"연결","revenue":163850811869,"operatingIncome":-10897076267,"netIncome":-7828437540,"controllingNetIncome":null,"ebitda":58067273773,"fcff":16548584616,"cfo":14917623541,"capex":4464284500,"totalAssets":430406730156,"totalLiabilities":276445468016,"totalEquity":153961262140,"cash":61113803514,"totalDebt":145316585523},{"fiscalYear":2022,"statement":"연결","revenue":179328152621,"operatingIncome":11342142575,"netIncome":14143936944,"controllingNetIncome":14143936944,"ebitda":15495883684,"fcff":-19380008053,"cfo":-20431159379,"capex":10266538929,"totalAssets":416290993852,"totalLiabilities":224154879957,"totalEquity":192136113895,"cash":29656422201,"totalDebt":100094743185},{"fiscalYear":2023,"statement":"연결","revenue":245020790824,"operatingIncome":17924999731,"netIncome":31641504580,"controllingNetIncome":31641504580,"ebitda":120641352456,"fcff":37037465965,"cfo":36374056448,"capex":5509236056,"totalAssets":454013908212,"totalLiabilities":228637992918,"totalEquity":225375915294,"cash":33895601428,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":315793988713,"operatingIncome":33193655658,"netIncome":75775091634,"controllingNetIncome":75775091634,"ebitda":35068162672,"fcff":97018427312,"cfo":101436571997,"capex":8250273036,"totalAssets":494962962578,"totalLiabilities":185588379579,"totalEquity":309374582999,"cash":59756968580,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":402396221904,"operatingIncome":75911594792,"netIncome":165101642055,"controllingNetIncome":165101642055,"ebitda":null,"fcff":166902140985,"cfo":180601821406,"capex":13799276668,"totalAssets":814697175815,"totalLiabilities":325784964511,"totalEquity":488912211304,"cash":94276230277,"totalDebt":null}],"quarterly":[{"stockCode":"071970","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":109168868171,"operatingIncome":20288215799,"netIncome":22587996945,"prevYearRevenue":80788203458,"prevYearOperatingIncome":8807292932,"prevYearNetIncome":9511998060,"source":"11014","updatedAt":"2026-08-26T22:20:06.181Z"},{"stockCode":"071970","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":110975645737,"operatingIncome":27888898788,"netIncome":112091383876,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:06.188Z"},{"stockCode":"071970","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":133460976479,"operatingIncome":32563708123,"netIncome":28147853866,"prevYearRevenue":83018602478,"prevYearOperatingIncome":10272074461,"prevYearNetIncome":13863368705,"source":"11013","updatedAt":"2026-08-26T22:20:05.591Z"},{"stockCode":"071970","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":128119406963,"operatingIncome":31285526005,"netIncome":31873394365,"prevYearRevenue":99233105518,"prevYearOperatingIncome":17462405744,"prevYearNetIncome":16558892529,"source":"11012","updatedAt":"2026-08-26T22:20:05.934Z"}]}