{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/092460","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":"092460","name":"한라IMS","market":"KOSDAQ","sector":"선박 및 보트 건조업","lastPrice":16000,"marketCap":273754880000,"sharesOutstanding":17109680,"asOf":"2026-09-26T15:09:35.434Z"},"valuation":{"fiscalYear":2025,"per":10.74,"perTtm":9.66,"ttmPeriod":"25Q3~26Q2","pbr":1.38,"psr":2.05,"evEbitda":8.31,"ev":229634772851,"fcff":8755523126,"fcffYield":0.0381,"roe":0.1376,"revenueGrowth":{"y1":0.2805,"y3":0.1061,"y5":0.1971},"operatingIncomeGrowth":{"y1":0.3952,"y3":0.362,"y5":0.5989},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.378Z"},"price":{"high52w":21650,"low52w":13160,"fromHigh":-0.261,"returns":[{"label":"1개월","value":-0.1086},{"label":"3개월","value":0.1628},{"label":"6개월","value":0.0506},{"label":"1년","value":0.1111},{"label":"3년","value":1.7073},{"label":"5년","value":1.6403}]},"dividends":[{"fiscalYear":2025,"dps":620,"yieldPct":3.5,"payoutPct":41.6},{"fiscalYear":2024,"dps":300,"yieldPct":3.6,"payoutPct":35.7},{"fiscalYear":2023,"dps":300,"yieldPct":4.5,"payoutPct":6.8},{"fiscalYear":2022,"dps":100,"yieldPct":1.7,"payoutPct":21},{"fiscalYear":2021,"dps":100,"yieldPct":1.9,"payoutPct":43},{"fiscalYear":2020,"dps":100,"yieldPct":1.5,"payoutPct":29},{"fiscalYear":2019,"dps":100,"yieldPct":1.3,"payoutPct":30},{"fiscalYear":2018,"dps":100,"yieldPct":1.4,"payoutPct":44}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":32886900157,"operatingIncome":-289629385,"netIncome":2486505667,"controllingNetIncome":2486505667,"ebitda":578776930,"fcff":-5400881147,"cfo":578404694,"capex":6271848532,"totalAssets":105176904245,"totalLiabilities":28664649583,"totalEquity":76512254662,"cash":8107570539,"totalDebt":18777554280},{"fiscalYear":2019,"statement":"연결","revenue":48373034650,"operatingIncome":1203271097,"netIncome":4364489135,"controllingNetIncome":4364489135,"ebitda":2102380442,"fcff":-8378530918,"cfo":-611710327,"capex":8166966474,"totalAssets":112841733325,"totalLiabilities":31910016507,"totalEquity":80931716818,"cash":5536153461,"totalDebt":22359083811},{"fiscalYear":2020,"statement":"연결","revenue":54284074714,"operatingIncome":2131030557,"netIncome":3293088664,"controllingNetIncome":3293088664,"ebitda":3223614950,"fcff":385673393,"cfo":5815645235,"capex":5882566871,"totalAssets":129827326973,"totalLiabilities":48599797740,"totalEquity":81227529233,"cash":19705078296,"totalDebt":38296518727},{"fiscalYear":2021,"statement":"연결","revenue":56517915715,"operatingIncome":152752669,"netIncome":4001928951,"controllingNetIncome":4001928951,"ebitda":1649180009,"fcff":-53887041414,"cfo":-4578438241,"capex":50584063794,"totalAssets":178552246279,"totalLiabilities":84926012098,"totalEquity":93626234181,"cash":10519632717,"totalDebt":75164373862},{"fiscalYear":2022,"statement":"연결","revenue":98637116561,"operatingIncome":8815403057,"netIncome":8067754332,"controllingNetIncome":8067754332,"ebitda":10725520237,"fcff":5602002130,"cfo":7773856513,"capex":3613248118,"totalAssets":178855596874,"totalLiabilities":81687593167,"totalEquity":97168003707,"cash":14063974909,"totalDebt":64369643756},{"fiscalYear":2023,"statement":"연결","revenue":78944495370,"operatingIncome":5365190297,"netIncome":71621038171,"controllingNetIncome":71621038171,"ebitda":null,"fcff":2552246247,"cfo":3196869353,"capex":1553251837,"totalAssets":221575355255,"totalLiabilities":59319007569,"totalEquity":162256347686,"cash":8171987856,"totalDebt":9073650768},{"fiscalYear":2024,"statement":"연결","revenue":104235725498,"operatingIncome":15962864658,"netIncome":13719895024,"controllingNetIncome":13719895024,"ebitda":17983374915,"fcff":-13232000594,"cfo":-186813443,"capex":13374001675,"totalAssets":208282147637,"totalLiabilities":36564285247,"totalEquity":171717862387,"cash":8225253275,"totalDebt":32123027},{"fiscalYear":2025,"statement":"연결","revenue":133476935159,"operatingIncome":22271950993,"netIncome":25489380431,"controllingNetIncome":25489380431,"ebitda":27634992834,"fcff":8755523126,"cfo":22052232987,"capex":13529154051,"totalAssets":241735526920,"totalLiabilities":43044606610,"totalEquity":198690920310,"cash":52382288059,"totalDebt":8262180910}],"quarterly":[{"stockCode":"092460","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":31667701866,"operatingIncome":5440686298,"netIncome":7829469791,"prevYearRevenue":23280133482,"prevYearOperatingIncome":3190102115,"prevYearNetIncome":2581567505,"source":"11014","updatedAt":"2026-08-26T22:22:54.909Z"},{"stockCode":"092460","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":39591477694,"operatingIncome":5541795061,"netIncome":5468700267,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:54.913Z"},{"stockCode":"092460","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":39356686207,"operatingIncome":5518375636,"netIncome":6679874848,"prevYearRevenue":26555572810,"prevYearOperatingIncome":5128716667,"prevYearNetIncome":5676698401,"source":"11013","updatedAt":"2026-08-26T22:22:54.381Z"},{"stockCode":"092460","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":42836209124,"operatingIncome":9193629956,"netIncome":8363809395,"prevYearRevenue":35662182789,"prevYearOperatingIncome":6160752967,"prevYearNetIncome":6514511973,"source":"11012","updatedAt":"2026-08-26T22:22:54.673Z"}]}