{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/089470","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":"089470","name":"HDC현대EP","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":3795,"marketCap":121060500000,"sharesOutstanding":31900000,"asOf":"2026-09-26T15:09:35.429Z"},"valuation":{"fiscalYear":2025,"per":3.65,"perTtm":4.15,"ttmPeriod":"25Q3~26Q2","pbr":0.34,"psr":0.12,"evEbitda":null,"ev":55330812955,"fcff":12405139928,"fcffYield":0.2242,"roe":0.0961,"revenueGrowth":{"y1":0.0021,"y3":-0.0173,"y5":0.0756},"operatingIncomeGrowth":{"y1":0.5207,"y3":0.3458,"y5":0.0752},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.094Z"},"price":{"high52w":6500,"low52w":3455,"fromHigh":-0.4162,"returns":[{"label":"1개월","value":-0.0307},{"label":"3개월","value":0.0341},{"label":"6개월","value":-0.2867},{"label":"1년","value":-0.071},{"label":"3년","value":-0.0465},{"label":"5년","value":-0.3889}]},"dividends":[{"fiscalYear":2025,"dps":160,"yieldPct":2.8,"payoutPct":13.7},{"fiscalYear":2024,"dps":140,"yieldPct":3.9,"payoutPct":22.7},{"fiscalYear":2023,"dps":140,"yieldPct":3,"payoutPct":21.8},{"fiscalYear":2022,"dps":120,"yieldPct":3,"payoutPct":33.3},{"fiscalYear":2021,"dps":140,"yieldPct":2.3,"payoutPct":39.3},{"fiscalYear":2020,"dps":140,"yieldPct":2.2,"payoutPct":29.3},{"fiscalYear":2019,"dps":120,"yieldPct":2.4,"payoutPct":26.3},{"fiscalYear":2018,"dps":60,"yieldPct":1.4,"payoutPct":21.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":910809613679,"operatingIncome":14354090860,"netIncome":8496107438,"controllingNetIncome":8496107438,"ebitda":25543309845,"fcff":4800813163,"cfo":8202565003,"capex":7941736100,"totalAssets":600353780384,"totalLiabilities":318086293893,"totalEquity":282267486491,"cash":17280705504,"totalDebt":193808591036},{"fiscalYear":2019,"statement":"연결","revenue":835108420965,"operatingIncome":34065370336,"netIncome":13170849742,"controllingNetIncome":13170849742,"ebitda":48406285120,"fcff":103193752914,"cfo":107258972751,"capex":7907849478,"totalAssets":547277769174,"totalLiabilities":263822644634,"totalEquity":283455124540,"cash":30656023195,"totalDebt":145935156690},{"fiscalYear":2020,"statement":"연결","revenue":689421410227,"operatingIncome":34582862984,"netIncome":13794072290,"controllingNetIncome":13794072290,"ebitda":57627708172,"fcff":51016094130,"cfo":59396179506,"capex":11020462409,"totalAssets":524916604534,"totalLiabilities":232179895824,"totalEquity":292736708710,"cash":76359462291,"totalDebt":111633511598},{"fiscalYear":2021,"statement":"연결","revenue":859757101927,"operatingIncome":28370561449,"netIncome":10285175857,"controllingNetIncome":10285175857,"ebitda":null,"fcff":-15968356027,"cfo":-732393319,"capex":17697603584,"totalAssets":582888461623,"totalLiabilities":275234382972,"totalEquity":307654078651,"cash":50703818676,"totalDebt":135038024854},{"fiscalYear":2022,"statement":"연결","revenue":1045880003604,"operatingIncome":20387199874,"netIncome":10418776974,"controllingNetIncome":11510120693,"ebitda":31284291642,"fcff":-1267537727,"cfo":7953159949,"capex":12858388882,"totalAssets":603330216887,"totalLiabilities":289863741271,"totalEquity":313466475616,"cash":47331759034,"totalDebt":140509559394},{"fiscalYear":2023,"statement":"연결","revenue":1008120084643,"operatingIncome":33040068846,"netIncome":17299101366,"controllingNetIncome":21320517462,"ebitda":51439044402,"fcff":40868577546,"cfo":44988424827,"capex":10036917638,"totalAssets":605440390923,"totalLiabilities":288562520329,"totalEquity":316877870594,"cash":56231821806,"totalDebt":125375808839},{"fiscalYear":2024,"statement":"연결","revenue":990565997299,"operatingIncome":32675739823,"netIncome":15897923103,"controllingNetIncome":18830658196,"ebitda":42458783073,"fcff":-4375962010,"cfo":17544903885,"capex":27203516447,"totalAssets":630989412448,"totalLiabilities":298279353699,"totalEquity":332710058749,"cash":62749638042,"totalDebt":142950582289},{"fiscalYear":2025,"statement":"연결","revenue":992661845300,"operatingIncome":49689342099,"netIncome":30235610832,"controllingNetIncome":33131110146,"ebitda":null,"fcff":12405139928,"cfo":18472059299,"capex":10482207085,"totalAssets":661226988172,"totalLiabilities":307813794869,"totalEquity":353413193303,"cash":67491400570,"totalDebt":1761713525}],"quarterly":[{"stockCode":"089470","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":247407042875,"operatingIncome":15259564528,"netIncome":11154614851,"prevYearRevenue":242019968756,"prevYearOperatingIncome":6988341280,"prevYearNetIncome":1275410753,"source":"11014","updatedAt":"2026-08-26T22:26:20.482Z"},{"stockCode":"089470","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":232695167580,"operatingIncome":9332185201,"netIncome":5416765549,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:20.485Z"},{"stockCode":"089470","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":254869521921,"operatingIncome":7762334748,"netIncome":4558746888,"prevYearRevenue":253979423919,"prevYearOperatingIncome":11650958352,"prevYearNetIncome":7091404521,"source":"11013","updatedAt":"2026-08-26T22:26:19.923Z"},{"stockCode":"089470","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":301411989753,"operatingIncome":12833261166,"netIncome":8053857608,"prevYearRevenue":258580210926,"prevYearOperatingIncome":13446634018,"prevYearNetIncome":6572825911,"source":"11012","updatedAt":"2026-08-26T22:26:20.200Z"}]}