{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/079430","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":"079430","name":"현대리바트","market":"KOSPI","sector":"가구 제조업","lastPrice":5640,"marketCap":113444099280,"sharesOutstanding":20114202,"asOf":"2026-09-26T15:09:35.416Z"},"valuation":{"fiscalYear":2025,"per":15.32,"perTtm":20.25,"ttmPeriod":"25Q3~26Q2","pbr":0.27,"psr":0.07,"evEbitda":3.02,"ev":125280901739,"fcff":26705009044,"fcffYield":0.2132,"roe":0.0179,"revenueGrowth":{"y1":-0.1734,"y3":0.0111,"y5":0.0223},"operatingIncomeGrowth":{"y1":-0.3461,"y3":null,"y5":-0.1583},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.138Z"},"price":{"high52w":8100,"low52w":5370,"fromHigh":-0.3037,"returns":[{"label":"1개월","value":-0.0754},{"label":"3개월","value":0.0036},{"label":"6개월","value":-0.1897},{"label":"1년","value":-0.2101},{"label":"3년","value":-0.3726},{"label":"5년","value":-0.6682}]},"dividends":[{"fiscalYear":2025,"dps":130,"yieldPct":2,"payoutPct":35.3},{"fiscalYear":2024,"dps":130,"yieldPct":1.7,"payoutPct":17.22},{"fiscalYear":2021,"dps":100,"yieldPct":0.7,"payoutPct":14.9},{"fiscalYear":2020,"dps":150,"yieldPct":1.3,"payoutPct":15.13},{"fiscalYear":2019,"dps":150,"yieldPct":1.2,"payoutPct":15.49},{"fiscalYear":2018,"dps":290,"yieldPct":1.4,"payoutPct":15},{"fiscalYear":2017,"dps":100,"yieldPct":0.3,"payoutPct":5.44}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1351703359765,"operatingIncome":48132503440,"netIncome":38881124433,"controllingNetIncome":38881124433,"ebitda":56597187567,"fcff":-13695158855,"cfo":6802314818,"capex":20624434698,"totalAssets":678896575415,"totalLiabilities":231521676527,"totalEquity":447374898888,"cash":26948706353,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":1237572970655,"operatingIncome":23882506358,"netIncome":19465668792,"controllingNetIncome":19465668792,"ebitda":null,"fcff":22257161065,"cfo":95644957197,"capex":73998487591,"totalAssets":752808371990,"totalLiabilities":294855425403,"totalEquity":457952946587,"cash":48347402812,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":1384629640359,"operatingIncome":37196471514,"netIncome":26592767692,"controllingNetIncome":26592767692,"ebitda":46481505067,"fcff":24372549705,"cfo":105415308802,"capex":82233397715,"totalAssets":803314893273,"totalLiabilities":322270196895,"totalEquity":481044696378,"cash":44057385424,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":1406599311907,"operatingIncome":20240762169,"netIncome":13495394324,"controllingNetIncome":13495394324,"ebitda":52078314760,"fcff":-46110000604,"cfo":-20374863635,"capex":26838211315,"totalAssets":863648498521,"totalLiabilities":374591023346,"totalEquity":489057475175,"cash":14279248488,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":1495701107465,"operatingIncome":-27895323942,"netIncome":-50771042676,"controllingNetIncome":-50771042676,"ebitda":34326676662,"fcff":-58747660664,"cfo":-42667021064,"capex":18050285935,"totalAssets":854159330447,"totalLiabilities":415626223927,"totalEquity":438533106520,"cash":14896595104,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":1585704938901,"operatingIncome":-19852125058,"netIncome":-34135531271,"controllingNetIncome":-34135531271,"ebitda":12662223369,"fcff":-3888555858,"cfo":2753559767,"capex":12614016555,"totalAssets":899461324426,"totalLiabilities":497104513997,"totalEquity":402356810429,"cash":21158752155,"totalDebt":41244885957},{"fiscalYear":2024,"statement":"연결","revenue":1870657004478,"operatingIncome":24036538571,"netIncome":15178962774,"controllingNetIncome":15178962774,"ebitda":41487508008,"fcff":36552559221,"cfo":40583090307,"capex":4030531086,"totalAssets":858386415696,"totalLiabilities":446642673267,"totalEquity":411743742429,"cash":19122656067,"totalDebt":37063787226},{"fiscalYear":2025,"statement":"연결","revenue":1546206037790,"operatingIncome":15717351133,"netIncome":7407081236,"controllingNetIncome":7407081236,"ebitda":41514819454,"fcff":26705009044,"cfo":37954944448,"capex":15855882018,"totalAssets":773256191482,"totalLiabilities":355184517196,"totalEquity":418071674286,"cash":18308942467,"totalDebt":30145744926}],"quarterly":[{"stockCode":"079430","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":340655197459,"operatingIncome":3737139057,"netIncome":3002402195,"prevYearRevenue":454114681967,"prevYearOperatingIncome":9763818211,"prevYearNetIncome":4222908575,"source":"11014","updatedAt":"2026-08-26T22:26:24.388Z"},{"stockCode":"079430","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":357919879538,"operatingIncome":-2611366712,"netIncome":-2769823219,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:24.391Z"},{"stockCode":"079430","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":355935355318,"operatingIncome":1052528021,"netIncome":1614522670,"prevYearRevenue":437760415531,"prevYearOperatingIncome":9511744672,"prevYearNetIncome":6556415263,"source":"11013","updatedAt":"2026-08-26T22:26:23.865Z"},{"stockCode":"079430","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":373133396361,"operatingIncome":5558530625,"netIncome":3754439394,"prevYearRevenue":409870545262,"prevYearOperatingIncome":5079834116,"prevYearNetIncome":618086997,"source":"11012","updatedAt":"2026-08-26T22:26:24.098Z"}]}