{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/078590","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":"078590","name":"휴림에이텍","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":2915,"marketCap":29115984865,"sharesOutstanding":9988331,"asOf":"2026-09-26T15:09:35.415Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.59,"psr":0.45,"evEbitda":18.06,"ev":26585885098,"fcff":1036426990,"fcffYield":0.039,"roe":-0.2296,"revenueGrowth":{"y1":-0.0845,"y3":0.1392,"y5":0.0095},"operatingIncomeGrowth":{"y1":-0.9378,"y3":-0.5426,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.530Z"},"price":{"high52w":10721.667,"low52w":1955,"fromHigh":-0.7281,"returns":[{"label":"1개월","value":-0.052},{"label":"3개월","value":0.3947},{"label":"6개월","value":-0.6063},{"label":"1년","value":-0.3161},{"label":"3년","value":-0.8219},{"label":"5년","value":-0.8769}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":43385869879,"operatingIncome":2404127223,"netIncome":-6626222597,"controllingNetIncome":null,"ebitda":null,"fcff":624663487,"cfo":1439037752,"capex":837447180,"totalAssets":70085033568,"totalLiabilities":43946450416,"totalEquity":26138583152,"cash":32994577156,"totalDebt":2510000000},{"fiscalYear":2019,"statement":"연결","revenue":64599737903,"operatingIncome":1888369462,"netIncome":-6047456494,"controllingNetIncome":null,"ebitda":7822777932,"fcff":-5240932847,"cfo":-4258677904,"capex":1033635000,"totalAssets":71913569071,"totalLiabilities":47206990972,"totalEquity":24706578099,"cash":19813192813,"totalDebt":986959232},{"fiscalYear":2020,"statement":"연결","revenue":61405219731,"operatingIncome":-10062638857,"netIncome":-179509871488,"controllingNetIncome":null,"ebitda":null,"fcff":5692226065,"cfo":7553086757,"capex":2225644250,"totalAssets":471012850364,"totalLiabilities":358045634790,"totalEquity":112967215574,"cash":33301917228,"totalDebt":944031928},{"fiscalYear":2021,"statement":"별도","revenue":42609779117,"operatingIncome":1377704443,"netIncome":-86700569685,"controllingNetIncome":null,"ebitda":396330278757,"fcff":-4035735341,"cfo":-6083837728,"capex":376550000,"totalAssets":31015189281,"totalLiabilities":14323283170,"totalEquity":16691906111,"cash":7843074872,"totalDebt":2637122264},{"fiscalYear":2022,"statement":"별도","revenue":43538763389,"operatingIncome":2588627982,"netIncome":9733818592,"controllingNetIncome":null,"ebitda":null,"fcff":-462014900,"cfo":-236911997,"capex":226279154,"totalAssets":44022327179,"totalLiabilities":9326067927,"totalEquity":34696259252,"cash":4212413229,"totalDebt":1938805438},{"fiscalYear":2023,"statement":"별도","revenue":63663274097,"operatingIncome":4814018015,"netIncome":8202050323,"controllingNetIncome":null,"ebitda":null,"fcff":10574243786,"cfo":11187530592,"capex":742124727,"totalAssets":54191812464,"totalLiabilities":10771637873,"totalEquity":43420174591,"cash":10257058207,"totalDebt":240250703},{"fiscalYear":2024,"statement":"별도","revenue":70316959871,"operatingIncome":3982320002,"netIncome":4597621569,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":3960321102,"capex":null,"totalAssets":75311465150,"totalLiabilities":27396067815,"totalEquity":47915397335,"cash":4449857313,"totalDebt":743811668},{"fiscalYear":2025,"statement":"별도","revenue":64375014019,"operatingIncome":247792790,"netIncome":-11121566334,"controllingNetIncome":null,"ebitda":1472007045,"fcff":1036426990,"cfo":485349782,"capex":90113284,"totalAssets":81606809941,"totalLiabilities":32664555531,"totalEquity":48942254410,"cash":3192339449,"totalDebt":662239682}],"quarterly":[{"stockCode":"078590","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":14872041674,"operatingIncome":-171003351,"netIncome":-3414462831,"prevYearRevenue":16145575737,"prevYearOperatingIncome":587503330,"prevYearNetIncome":-259577731,"source":"11014","updatedAt":"2026-08-26T22:33:10.191Z"},{"stockCode":"078590","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":16286053176,"operatingIncome":-389159945,"netIncome":-10472526755,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:10.193Z"},{"stockCode":"078590","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":15831104877,"operatingIncome":-89220767,"netIncome":-1180645459,"prevYearRevenue":16600972748,"prevYearOperatingIncome":683022898,"prevYearNetIncome":1304221200,"source":"11013","updatedAt":"2026-08-26T22:33:09.662Z"},{"stockCode":"078590","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":14571473592,"operatingIncome":-584153692,"netIncome":10451694,"prevYearRevenue":16615946421,"prevYearOperatingIncome":124933188,"prevYearNetIncome":1461202052,"source":"11012","updatedAt":"2026-08-26T22:33:09.933Z"}]}