{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/136480","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":"136480","name":"하림","market":"KOSDAQ","sector":"도축, 육류 가공 및 저장 처리업","lastPrice":2645,"marketCap":280924661790,"sharesOutstanding":106209702,"asOf":"2026-09-26T15:09:35.465Z"},"valuation":{"fiscalYear":2025,"per":7.29,"perTtm":15.34,"ttmPeriod":"25Q3~26Q2","pbr":0.86,"psr":0.2,"evEbitda":2.19,"ev":204281197790,"fcff":101283447190,"fcffYield":0.4958,"roe":0.1256,"revenueGrowth":{"y1":0.1203,"y3":0.0235,"y5":0.0997},"operatingIncomeGrowth":{"y1":0.6723,"y3":0.0061,"y5":0.5082},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.615Z"},"price":{"high52w":3390,"low52w":2585,"fromHigh":-0.2198,"returns":[{"label":"1개월","value":-0.0038},{"label":"3개월","value":0.0232},{"label":"6개월","value":-0.1786},{"label":"1년","value":-0.1139},{"label":"3년","value":-0.0554},{"label":"5년","value":-0.1003}]},"dividends":[{"fiscalYear":2025,"dps":40,"yieldPct":1.32,"payoutPct":10.96},{"fiscalYear":2023,"dps":30,"yieldPct":0.65,"payoutPct":24.45},{"fiscalYear":2022,"dps":20,"yieldPct":0.73,"payoutPct":42.46},{"fiscalYear":2021,"dps":30,"yieldPct":1.08,"payoutPct":23.87}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":828599248190,"operatingIncome":1510920232,"netIncome":-12074784768,"controllingNetIncome":-12232092557,"ebitda":23247426459,"fcff":-106139190744,"cfo":-13450475866,"capex":96863646954,"totalAssets":824136722618,"totalLiabilities":527660134898,"totalEquity":296476587720,"cash":41390746599,"totalDebt":422688270378},{"fiscalYear":2019,"statement":"연결","revenue":805855041435,"operatingIncome":-43423258236,"netIncome":-39850731728,"controllingNetIncome":-39941668942,"ebitda":-8402781858,"fcff":-81926119774,"cfo":-8270022775,"capex":86217369462,"totalAssets":768027563706,"totalLiabilities":513207511388,"totalEquity":254820052318,"cash":50876367003,"totalDebt":426714055559},{"fiscalYear":2020,"statement":"연결","revenue":895465451202,"operatingIncome":6110452226,"netIncome":8127518203,"controllingNetIncome":8101871567,"ebitda":51931334755,"fcff":27476608263,"cfo":63084484138,"capex":43905655194,"totalAssets":806508850011,"totalLiabilities":521646624190,"totalEquity":284862225821,"cash":52643858539,"totalDebt":419685090990},{"fiscalYear":2021,"statement":"연결","revenue":1118053875000,"operatingIncome":32076709761,"netIncome":13492756333,"controllingNetIncome":13347626251,"ebitda":80244731644,"fcff":27112114719,"cfo":50493756652,"capex":31168764687,"totalAssets":842602796180,"totalLiabilities":544149964343,"totalEquity":298452831837,"cash":94033288591,"totalDebt":450991846486},{"fiscalYear":2022,"statement":"연결","revenue":1342909403482,"operatingIncome":46819347142,"netIncome":5001809745,"controllingNetIncome":5027066603,"ebitda":94959477879,"fcff":42136195630,"cfo":61746506010,"capex":33255128914,"totalAssets":909832722503,"totalLiabilities":608732162785,"totalEquity":301100559718,"cash":57995948640,"totalDebt":481585699852},{"fiscalYear":2023,"statement":"연결","revenue":1410837724581,"operatingIncome":40446934176,"netIncome":13028118636,"controllingNetIncome":13032524294,"ebitda":89071996764,"fcff":58682999757,"cfo":84366203926,"capex":42127581364,"totalAssets":842137298817,"totalLiabilities":533580769459,"totalEquity":308556529358,"cash":44022557701,"totalDebt":95238409035},{"fiscalYear":2024,"statement":"연결","revenue":1285418842000,"operatingIncome":28512657000,"netIncome":-12336400000,"controllingNetIncome":-12262649000,"ebitda":76170852000,"fcff":76140853780,"cfo":87623889000,"capex":29002772000,"totalAssets":832786999000,"totalLiabilities":543712385000,"totalEquity":289074614000,"cash":41322763000,"totalDebt":4164897000},{"fiscalYear":2025,"statement":"연결","revenue":1439995096000,"operatingIncome":47681001000,"netIncome":38738196000,"controllingNetIncome":38536311000,"ebitda":93208821000,"fcff":101283447190,"cfo":129100220000,"capex":42566107000,"totalAssets":855385855000,"totalLiabilities":529943971000,"totalEquity":325441884000,"cash":81111701000,"totalDebt":4468237000}],"quarterly":[{"stockCode":"136480","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":414258824000,"operatingIncome":18481650000,"netIncome":8485059000,"prevYearRevenue":380986297000,"prevYearOperatingIncome":27830244000,"prevYearNetIncome":38661717000,"source":"11014","updatedAt":"2026-08-26T22:23:13.048Z"},{"stockCode":"136480","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":315850213000,"operatingIncome":2480539000,"netIncome":-2566887000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:13.051Z"},{"stockCode":"136480","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":327958832000,"operatingIncome":11659695000,"netIncome":3478199000,"prevYearRevenue":322478518000,"prevYearOperatingIncome":6947873000,"prevYearNetIncome":2856623000,"source":"11013","updatedAt":"2026-08-26T22:23:12.493Z"},{"stockCode":"136480","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":425793631000,"operatingIncome":17304976000,"netIncome":8920902000,"prevYearRevenue":387407541000,"prevYearOperatingIncome":19770940000,"prevYearNetIncome":29963402000,"source":"11012","updatedAt":"2026-08-26T22:23:12.743Z"}]}