{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/097230","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":"097230","name":"HJ중공업","market":"KOSPI","sector":"토목 건설업","lastPrice":15050,"marketCap":1358944927200,"sharesOutstanding":90295344,"asOf":"2026-09-26T15:09:35.440Z"},"valuation":{"fiscalYear":2025,"per":26.42,"perTtm":9.67,"ttmPeriod":"25Q3~26Q2","pbr":2.03,"psr":0.68,"evEbitda":null,"ev":1428952927200,"fcff":22853800000,"fcffYield":0.016,"roe":0.1015,"revenueGrowth":{"y1":0.0603,"y3":0.038,"y5":0.0335},"operatingIncomeGrowth":{"y1":8.249,"y3":1.1633,"y5":0.0537},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.109Z"},"price":{"high52w":32650,"low52w":13680,"fromHigh":-0.5391,"returns":[{"label":"1개월","value":-0.123},{"label":"3개월","value":-0.2712},{"label":"6개월","value":-0.387},{"label":"1년","value":-0.4121},{"label":"3년","value":3.1233},{"label":"5년","value":0.5825}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":3115473000000,"operatingIncome":-79370000000,"netIncome":-260925000000,"controllingNetIncome":-260874000000,"ebitda":-48293000000,"fcff":330088280000,"cfo":257547000000,"capex":48691000000,"totalAssets":5914637000000,"totalLiabilities":4546048000000,"totalEquity":1368589000000,"cash":163004000000,"totalDebt":3050550000000},{"fiscalYear":2016,"statement":"연결","revenue":2813271000000,"operatingIncome":-79319000000,"netIncome":-334446000000,"controllingNetIncome":-334440000000,"ebitda":269461000000,"fcff":-23271760000,"cfo":-36763000000,"capex":63696000000,"totalAssets":5256464000000,"totalLiabilities":4361281000000,"totalEquity":895183000000,"cash":138821000000,"totalDebt":3134545000000},{"fiscalYear":2017,"statement":"연결","revenue":2452314000000,"operatingIncome":-116693000000,"netIncome":-277978000000,"controllingNetIncome":-278007000000,"ebitda":516643000000,"fcff":414811140000,"cfo":385461000000,"capex":31266000000,"totalAssets":4206655000000,"totalLiabilities":3629457000000,"totalEquity":577198000000,"cash":145442000000,"totalDebt":2465494000000},{"fiscalYear":2018,"statement":"연결","revenue":1697869000000,"operatingIncome":61676000000,"netIncome":-1283647000000,"controllingNetIncome":-1283846000000,"ebitda":1236006000000,"fcff":488711400000,"cfo":420195000000,"capex":13914000000,"totalAssets":2733620000000,"totalLiabilities":3441806000000,"totalEquity":-708186000000,"cash":229003000000,"totalDebt":1672257000000},{"fiscalYear":2019,"statement":"연결","revenue":1628751000000,"operatingIncome":83839000000,"netIncome":306169000000,"controllingNetIncome":305753000000,"ebitda":117356000000,"fcff":194475480000,"cfo":155934000000,"capex":5073000000,"totalAssets":2470222000000,"totalLiabilities":2225228000000,"totalEquity":244994000000,"cash":122434000000,"totalDebt":932989000000},{"fiscalYear":2020,"statement":"연결","revenue":1695815000000,"operatingIncome":51629000000,"netIncome":78346000000,"controllingNetIncome":78304000000,"ebitda":68274000000,"fcff":287167140000,"cfo":264454000000,"capex":5923000000,"totalAssets":2193855000000,"totalLiabilities":1873852000000,"totalEquity":320003000000,"cash":213893000000,"totalDebt":686733000000},{"fiscalYear":2021,"statement":"연결","revenue":1706532000000,"operatingIncome":-108991000000,"netIncome":-139844000000,"controllingNetIncome":-139834000000,"ebitda":null,"fcff":-95636960000,"cfo":-110633000000,"capex":5649000000,"totalAssets":2385236000000,"totalLiabilities":1953231000000,"totalEquity":432005000000,"cash":118309000000,"totalDebt":680304000000},{"fiscalYear":2022,"statement":"연결","revenue":1788163000000,"operatingIncome":6625000000,"netIncome":-50160000000,"controllingNetIncome":-50162000000,"ebitda":350385000000,"fcff":38803100000,"cfo":84575000000,"capex":65073000000,"totalAssets":2567697000000,"totalLiabilities":2182707000000,"totalEquity":384990000000,"cash":102233000000,"totalDebt":651213000000},{"fiscalYear":2023,"statement":"연결","revenue":2162073000000,"operatingIncome":-108787000000,"netIncome":-114319000000,"controllingNetIncome":-114008000000,"ebitda":null,"fcff":168059400000,"cfo":154788000000,"capex":10152000000,"totalAssets":2890585000000,"totalLiabilities":2549673000000,"totalEquity":340912000000,"cash":350257000000,"totalDebt":682305000000},{"fiscalYear":2024,"statement":"연결","revenue":1885962000000,"operatingIncome":7252000000,"netIncome":5225000000,"controllingNetIncome":5343000000,"ebitda":18444000000,"fcff":-61802860000,"cfo":-86365000000,"capex":6141000000,"totalAssets":2204429000000,"totalLiabilities":1861032000000,"totalEquity":343397000000,"cash":207128000000,"totalDebt":476925000000},{"fiscalYear":2025,"statement":"연결","revenue":1999705000000,"operatingIncome":67074000000,"netIncome":51444000000,"controllingNetIncome":51434000000,"ebitda":null,"fcff":22853800000,"cfo":6330000000,"capex":11408000000,"totalAssets":2453082000000,"totalLiabilities":1783494000000,"totalEquity":669588000000,"cash":332206000000,"totalDebt":402214000000}],"quarterly":[{"stockCode":"097230","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":452208000000,"operatingIncome":5794000000,"netIncome":3941000000,"prevYearRevenue":453768000000,"prevYearOperatingIncome":32907000000,"prevYearNetIncome":51994000000,"source":"11014","updatedAt":"2026-08-26T22:20:15.291Z"},{"stockCode":"097230","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":629654000000,"operatingIncome":50487000000,"netIncome":48562000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:15.293Z"},{"stockCode":"097230","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":541400000000,"operatingIncome":24581000000,"netIncome":25513000000,"prevYearRevenue":410066000000,"prevYearOperatingIncome":5454000000,"prevYearNetIncome":5556000000,"source":"11013","updatedAt":"2026-08-26T22:20:14.771Z"},{"stockCode":"097230","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":729908000000,"operatingIncome":64853000000,"netIncome":62543000000,"prevYearRevenue":507777000000,"prevYearOperatingIncome":5339000000,"prevYearNetIncome":-6615000000,"source":"11012","updatedAt":"2026-08-26T22:20:15.019Z"}]}