{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/072990","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":"072990","name":"에이치시티","market":"KOSDAQ","sector":"기타 과학기술 서비스업","lastPrice":3090,"marketCap":44799456540,"sharesOutstanding":14498206,"asOf":"2026-09-26T15:09:35.410Z"},"valuation":{"fiscalYear":2025,"per":7.12,"perTtm":165.64,"ttmPeriod":"25Q3~26Q2","pbr":0.47,"psr":0.42,"evEbitda":1.82,"ev":83116443815,"fcff":4596512709,"fcffYield":0.0553,"roe":0.0668,"revenueGrowth":{"y1":0.139,"y3":0.1701,"y5":0.1504},"operatingIncomeGrowth":{"y1":-0.2617,"y3":0.0861,"y5":-0.0455},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.500Z"},"price":{"high52w":6868.795,"low52w":2925,"fromHigh":-0.5501,"returns":[{"label":"1개월","value":0.0215},{"label":"3개월","value":-0.0096},{"label":"6개월","value":-0.3275},{"label":"1년","value":-0.4829},{"label":"3년","value":-0.2827},{"label":"5년","value":-0.6131}]},"dividends":[{"fiscalYear":2025,"dps":45,"yieldPct":0.8,"payoutPct":10.13},{"fiscalYear":2024,"dps":90,"yieldPct":1.1,"payoutPct":9.36},{"fiscalYear":2021,"dps":70,"yieldPct":0.44,"payoutPct":4.64},{"fiscalYear":2020,"dps":50,"yieldPct":0.36,"payoutPct":3.27},{"fiscalYear":2019,"dps":30,"yieldPct":0.3,"payoutPct":3.33},{"fiscalYear":2018,"dps":100,"yieldPct":1.13,"payoutPct":12.62}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":36429971855,"operatingIncome":4337392870,"netIncome":3628292184,"controllingNetIncome":3628292184,"ebitda":8439260310,"fcff":1971852387,"cfo":6713911904,"capex":5049478973,"totalAssets":70953162562,"totalLiabilities":25682646254,"totalEquity":45270516308,"cash":10520568493,"totalDebt":15885200000},{"fiscalYear":2019,"statement":"연결","revenue":47420587988,"operatingIncome":7212555742,"netIncome":6085344514,"controllingNetIncome":6139256980,"ebitda":11727546568,"fcff":2552251230,"cfo":11325721929,"capex":9144457206,"totalAssets":75458914638,"totalLiabilities":25709204844,"totalEquity":49749709794,"cash":12575365354,"totalDebt":16723600000},{"fiscalYear":2020,"statement":"연결","revenue":53378373759,"operatingIncome":10444580424,"netIncome":10357100419,"controllingNetIncome":10334147290,"ebitda":17495726945,"fcff":3343522997,"cfo":16302241398,"capex":13238410172,"totalAssets":84577673563,"totalLiabilities":26321911859,"totalEquity":58255761704,"cash":9267971661,"totalDebt":17100000000},{"fiscalYear":2021,"statement":"연결","revenue":63270616346,"operatingIncome":11058214780,"netIncome":10491882567,"controllingNetIncome":10436019393,"ebitda":17268423902,"fcff":-19341114180,"cfo":14250123097,"capex":33848580854,"totalAssets":120158414525,"totalLiabilities":50906426197,"totalEquity":69251988328,"cash":14608677564,"totalDebt":40012080000},{"fiscalYear":2022,"statement":"연결","revenue":67114744562,"operatingIncome":6458406430,"netIncome":5508704960,"controllingNetIncome":5793145683,"ebitda":12031839407,"fcff":3114582588,"cfo":16337931842,"capex":13770351723,"totalAssets":132572842812,"totalLiabilities":56353183301,"totalEquity":76219659511,"cash":8765640577,"totalDebt":43080340000},{"fiscalYear":2023,"statement":"연결","revenue":74110894233,"operatingIncome":8012436386,"netIncome":6206847837,"controllingNetIncome":7367557676,"ebitda":17709424984,"fcff":-1700346446,"cfo":14003608695,"capex":16719795908,"totalAssets":141090535705,"totalLiabilities":57346175798,"totalEquity":83744359907,"cash":10146185814,"totalDebt":15473080000},{"fiscalYear":2024,"statement":"연결","revenue":94405219158,"operatingIncome":11206401358,"netIncome":5331546969,"controllingNetIncome":7008779437,"ebitda":11656772717,"fcff":5807215359,"cfo":21519745606,"capex":17228297652,"totalAssets":167196410906,"totalLiabilities":72766686801,"totalEquity":94429724105,"cash":14712138291,"totalDebt":23272000000},{"fiscalYear":2025,"statement":"연결","revenue":107526581029,"operatingIncome":8273465990,"netIncome":5222087765,"controllingNetIncome":6292591200,"ebitda":45659526467,"fcff":4596512709,"cfo":34640074780,"capex":31786668177,"totalAssets":181548950846,"totalLiabilities":84753947276,"totalEquity":96795003570,"cash":17237252725,"totalDebt":55554240000}],"quarterly":[{"stockCode":"072990","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":28066714868,"operatingIncome":4451909761,"netIncome":3291294555,"prevYearRevenue":24205481307,"prevYearOperatingIncome":2762673459,"prevYearNetIncome":2292894902,"source":"11014","updatedAt":"2026-08-26T22:31:27.120Z"},{"stockCode":"072990","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":24601478737,"operatingIncome":-2585727528,"netIncome":-2087794000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:27.125Z"},{"stockCode":"072990","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":24719466951,"operatingIncome":405115304,"netIncome":-115428221,"prevYearRevenue":25671039802,"prevYearOperatingIncome":1438195974,"prevYearNetIncome":715390407,"source":"11013","updatedAt":"2026-08-26T22:31:26.608Z"},{"stockCode":"072990","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":25614937775,"operatingIncome":-402959335,"netIncome":-817604101,"prevYearRevenue":29187347622,"prevYearOperatingIncome":4969087783,"prevYearNetIncome":3303196803,"source":"11012","updatedAt":"2026-08-26T22:31:26.887Z"}]}