{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/086280","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":"086280","name":"현대글로비스","market":"KOSPI","sector":"기타 운송관련 서비스업","lastPrice":203000,"marketCap":15225000000000,"sharesOutstanding":75000000,"asOf":"2026-09-26T15:09:35.424Z"},"valuation":{"fiscalYear":2025,"per":8.78,"perTtm":9.87,"ttmPeriod":"25Q3~26Q2","pbr":1.47,"psr":0.51,"evEbitda":null,"ev":13570819807242,"fcff":2026374149175,"fcffYield":0.1493,"roe":0.1813,"revenueGrowth":{"y1":0.0408,"y3":0.031,"y5":0.1235},"operatingIncomeGrowth":{"y1":0.1826,"y3":0.0485,"y5":0.2564},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.148Z"},"price":{"high52w":290500,"low52w":158400,"fromHigh":-0.3012,"returns":[{"label":"1개월","value":-0.0025},{"label":"3개월","value":0.1253},{"label":"6개월","value":-0.1231},{"label":"1년","value":0.2047},{"label":"3년","value":1.2255},{"label":"5년","value":1.3518}]},"dividends":[{"fiscalYear":2025,"dps":5800,"yieldPct":2.3,"payoutPct":25.1},{"fiscalYear":2024,"dps":3700,"yieldPct":2.6,"payoutPct":25.4},{"fiscalYear":2023,"dps":6300,"yieldPct":3.7,"payoutPct":22.3},{"fiscalYear":2022,"dps":5700,"yieldPct":3.3,"payoutPct":18},{"fiscalYear":2021,"dps":3800,"yieldPct":2.2,"payoutPct":18.2},{"fiscalYear":2020,"dps":3500,"yieldPct":1.9,"payoutPct":21.7},{"fiscalYear":2019,"dps":3500,"yieldPct":2.4,"payoutPct":26.1},{"fiscalYear":2018,"dps":3300,"yieldPct":2.5,"payoutPct":28.3}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":14671209542520,"operatingIncome":698026757210,"netIncome":376786373554,"controllingNetIncome":376964102992,"ebitda":null,"fcff":null,"cfo":null,"capex":402855231940,"totalAssets":7478514338676,"totalLiabilities":4381749162290,"totalEquity":3096765176386,"cash":676141077255,"totalDebt":1816512771461},{"fiscalYear":2016,"statement":"연결","revenue":15340631691891,"operatingIncome":728791166248,"netIncome":505707468911,"controllingNetIncome":505613637198,"ebitda":894512176421,"fcff":144080067817,"cfo":null,"capex":395264421082,"totalAssets":7967477349520,"totalLiabilities":4490031219941,"totalEquity":3477446129579,"cash":595192728662,"totalDebt":1838789750535},{"fiscalYear":2017,"statement":"연결","revenue":16358289275041,"operatingIncome":727070498474,"netIncome":680453843815,"controllingNetIncome":624595143364,"ebitda":840013687059,"fcff":344761920101,"cfo":null,"capex":372935781451,"totalAssets":8185663711874,"totalLiabilities":4196146497851,"totalEquity":3989517214023,"cash":529287226523,"totalDebt":1571352257114},{"fiscalYear":2018,"statement":"연결","revenue":16865565662638,"operatingIncome":710140105666,"netIncome":437373374120,"controllingNetIncome":437371429707,"ebitda":948098650772,"fcff":369289996721,"cfo":null,"capex":195886330871,"totalAssets":8687842635183,"totalLiabilities":4427675606792,"totalEquity":4260167028391,"cash":641350378128,"totalDebt":1754864118066},{"fiscalYear":2019,"statement":"연결","revenue":18270050465618,"operatingIncome":876537578535,"netIncome":502322713669,"controllingNetIncome":502322562115,"ebitda":null,"fcff":null,"cfo":null,"capex":201916235132,"totalAssets":10129735810035,"totalLiabilities":5459455695590,"totalEquity":4670280114445,"cash":689790082613,"totalDebt":1837590599138},{"fiscalYear":2020,"statement":"연결","revenue":16519884633100,"operatingIncome":662150585636,"netIncome":606142677103,"controllingNetIncome":606201149650,"ebitda":865158875044,"fcff":510486200161,"cfo":null,"capex":131205574910,"totalAssets":10898704436618,"totalLiabilities":5832335783458,"totalEquity":5066368653160,"cash":1401146644297,"totalDebt":1955127950550},{"fiscalYear":2021,"statement":"연결","revenue":21779581931003,"operatingIncome":1126245705403,"netIncome":783175862240,"controllingNetIncome":782897006411,"ebitda":1326838695475,"fcff":526762040519,"cfo":null,"capex":319033988117,"totalAssets":12170928242765,"totalLiabilities":6358516107411,"totalEquity":5812412135354,"cash":1645326172902,"totalDebt":1827254433894},{"fiscalYear":2022,"statement":"연결","revenue":26981880971123,"operatingIncome":1798516596130,"netIncome":1192805576043,"controllingNetIncome":1189821184515,"ebitda":null,"fcff":1292749646392,"cfo":1558795160495,"capex":344135327707,"totalAssets":13877784500296,"totalLiabilities":6998172212338,"totalEquity":6879612287958,"cash":2059783220532,"totalDebt":1835177489826},{"fiscalYear":2023,"statement":"연결","revenue":25683197164064,"operatingIncome":1554032510087,"netIncome":1070090664293,"controllingNetIncome":1061133294855,"ebitda":1583983729942,"fcff":2036847083687,"cfo":2242261540033,"capex":321236871620,"totalAssets":14725019903938,"totalLiabilities":6941096283685,"totalEquity":7783923620253,"cash":2290825257508,"totalDebt":1733622520947},{"fiscalYear":2024,"statement":"연결","revenue":28407374301315,"operatingIncome":1752867442226,"netIncome":1099486986046,"controllingNetIncome":1093860048142,"ebitda":null,"fcff":1297584136966,"cfo":2122406804062,"capex":957954073646,"totalAssets":16849145438725,"totalLiabilities":8039781176784,"totalEquity":8809364261941,"cash":3276544918383,"totalDebt":1883438253013},{"fiscalYear":2025,"statement":"연결","revenue":29566409336616,"operatingIncome":2073007545910,"netIncome":1734697253045,"controllingNetIncome":1733738515082,"ebitda":null,"fcff":2026374149175,"cfo":2500761317215,"capex":623183955235,"totalAssets":18587219950287,"totalLiabilities":8198766369501,"totalEquity":10388453580786,"cash":2644639919844,"totalDebt":990459727086}],"quarterly":[{"stockCode":"086280","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7355054260527,"operatingIncome":523988453875,"netIncome":392648396566,"prevYearRevenue":7468714044386,"prevYearOperatingIncome":469066378836,"prevYearNetIncome":383695229853,"source":"11014","updatedAt":"2026-08-26T22:18:57.388Z"},{"stockCode":"086280","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7471997778662,"operatingIncome":508256566610,"netIncome":440427795020,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:57.391Z"},{"stockCode":"086280","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":7812730333569,"operatingIncome":521454982150,"netIncome":340989798263,"prevYearRevenue":7223390117785,"prevYearOperatingIncome":501884038866,"prevYearNetIncome":398228822912,"source":"11013","updatedAt":"2026-08-26T22:18:56.818Z"},{"stockCode":"086280","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":8705366003397,"operatingIncome":495063379908,"netIncome":369211831238,"prevYearRevenue":7515967179642,"prevYearOperatingIncome":538878486559,"prevYearNetIncome":503392238547,"source":"11012","updatedAt":"2026-08-26T22:18:57.147Z"}]}