{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/180640","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":"180640","name":"한진칼","market":"KOSPI","sector":"기타 금융업","lastPrice":143500,"marketCap":9580386462500,"sharesOutstanding":66762275,"asOf":"2026-09-26T15:09:35.479Z"},"valuation":{"fiscalYear":2025,"per":61.8,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.87,"psr":32.11,"evEbitda":733.92,"ev":9944218567500,"fcff":132261241280,"fcffYield":0.0133,"roe":0.0475,"revenueGrowth":{"y1":0.0212,"y3":0.142,"y5":-0.0611},"operatingIncomeGrowth":{"y1":-1.1529,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.973Z"},"price":{"high52w":173000,"low52w":93900,"fromHigh":-0.1705,"returns":[{"label":"1개월","value":0.1335},{"label":"3개월","value":0.2457},{"label":"6개월","value":0.2244},{"label":"1년","value":0.4408},{"label":"3년","value":2.3884},{"label":"5년","value":1.2887}]},"dividends":[{"fiscalYear":2025,"dps":360,"yieldPct":0.2,"payoutPct":15.6},{"fiscalYear":2024,"dps":360,"yieldPct":0.5,"payoutPct":4.8},{"fiscalYear":2023,"dps":300,"yieldPct":0.4,"payoutPct":5.6},{"fiscalYear":2022,"dps":170,"yieldPct":0.4,"payoutPct":1.7},{"fiscalYear":2019,"dps":255,"yieldPct":0.6,"payoutPct":null},{"fiscalYear":2018,"dps":300,"yieldPct":0.9,"payoutPct":null},{"fiscalYear":2017,"dps":125,"yieldPct":0.7,"payoutPct":3.3}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":722309231518,"operatingIncome":74278876068,"netIncome":-193723899362,"controllingNetIncome":-204883147921,"ebitda":103872673098,"fcff":127164697800,"cfo":119378311331,"capex":7913086656,"totalAssets":2315048938843,"totalLiabilities":846537512824,"totalEquity":1468511426019,"cash":121116398279,"totalDebt":515535231020},{"fiscalYear":2016,"statement":"연결","revenue":991024369234,"operatingIncome":98977829886,"netIncome":-422943694079,"controllingNetIncome":-433297414455,"ebitda":134907050696,"fcff":-32841282957,"cfo":138825621023,"capex":190933083823,"totalAssets":2062032035718,"totalLiabilities":955546724280,"totalEquity":1106485311438,"cash":83161419183,"totalDebt":604044238646},{"fiscalYear":2017,"statement":"연결","revenue":1149657255468,"operatingIncome":115286289305,"netIncome":229432996896,"controllingNetIncome":222201219281,"ebitda":158236500229,"fcff":171854214851,"cfo":164427906933,"capex":17704021954,"totalAssets":2775783759727,"totalLiabilities":1062253606935,"totalEquity":1713530152792,"cash":246280631110,"totalDebt":589052663768},{"fiscalYear":2018,"statement":"연결","revenue":1304892514563,"operatingIncome":108792138047,"netIncome":-12795633993,"controllingNetIncome":-35940208571,"ebitda":154329262249,"fcff":82105241642,"cfo":78195035649,"capex":10619924226,"totalAssets":2850066743347,"totalLiabilities":1126137598352,"totalEquity":1723929144995,"cash":97181377703,"totalDebt":702050831057},{"fiscalYear":2019,"statement":"연결","revenue":1203497716660,"operatingIncome":-3881273804,"netIncome":-260570998880,"controllingNetIncome":-244394845558,"ebitda":140993561379,"fcff":143789777528,"cfo":130644238017,"capex":4979154588,"totalAssets":2693659191237,"totalLiabilities":1272981765136,"totalEquity":1420677426101,"cash":141184713328,"totalDebt":889193121221},{"fiscalYear":2020,"statement":"연결","revenue":408827146481,"operatingIncome":-221140549162,"netIncome":-341532739427,"controllingNetIncome":-269846217937,"ebitda":-82156140935,"fcff":-173270304897,"cfo":-186865577417,"capex":2003956434,"totalAssets":3488569253234,"totalLiabilities":1824304096307,"totalEquity":1664265156927,"cash":124778303572,"totalDebt":1295315716333},{"fiscalYear":2021,"statement":"연결","revenue":395278013105,"operatingIncome":-195175723509,"netIncome":-35695759409,"controllingNetIncome":17233604197,"ebitda":-73275114858,"fcff":-22198883605,"cfo":-46269187206,"capex":3869905027,"totalAssets":3754742183026,"totalLiabilities":1930524163632,"totalEquity":1824218019394,"cash":121370003669,"totalDebt":1048474384923},{"fiscalYear":2022,"statement":"연결","revenue":200336082220,"operatingIncome":14487192387,"netIncome":659568334244,"controllingNetIncome":683804487526,"ebitda":87710027102,"fcff":26547324508,"cfo":-3563195478,"capex":8082796247,"totalAssets":3915077621174,"totalLiabilities":1339020434490,"totalEquity":2576057186684,"cash":151540682150,"totalDebt":651091466949},{"fiscalYear":2023,"statement":"연결","revenue":275726817725,"operatingIncome":42843084229,"netIncome":388329013825,"controllingNetIncome":385139191390,"ebitda":71287506710,"fcff":159219395461,"cfo":135467612663,"capex":5579800995,"totalAssets":3784921894235,"totalLiabilities":931046374471,"totalEquity":2853875519764,"cash":43967634212,"totalDebt":375961762304},{"fiscalYear":2024,"statement":"연결","revenue":292157342000,"operatingIncome":49192742000,"netIncome":512176366000,"controllingNetIncome":496999178000,"ebitda":72700607000,"fcff":80686299254,"cfo":64059909000,"capex":4691506000,"totalAssets":4207157981000,"totalLiabilities":893997036000,"totalEquity":3313160945000,"cash":416871045000,"totalDebt":363058160000},{"fiscalYear":2025,"statement":"연결","revenue":298362106000,"operatingIncome":-7523512000,"netIncome":159181702000,"controllingNetIncome":155013035000,"ebitda":13549436000,"fcff":132261241280,"cfo":122225750000,"capex":6549201000,"totalAssets":4140658602000,"totalLiabilities":716530610000,"totalEquity":3424127992000,"cash":110930322000,"totalDebt":474762427000}],"quarterly":[{"stockCode":"180640","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":85401720000,"operatingIncome":-36555430000,"netIncome":-76209626000,"prevYearRevenue":81577444000,"prevYearOperatingIncome":13890748000,"prevYearNetIncome":193752522000,"source":"11014","updatedAt":"2026-08-26T22:19:07.668Z"},{"stockCode":"180640","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":79627998000,"operatingIncome":12387732000,"netIncome":49574144000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:07.671Z"},{"stockCode":"180640","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":69594760000,"operatingIncome":13011940000,"netIncome":85433170000,"prevYearRevenue":62668004000,"prevYearOperatingIncome":6753069000,"prevYearNetIncome":73094820000,"source":"11013","updatedAt":"2026-08-26T22:19:07.144Z"},{"stockCode":"180640","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":71461541000,"operatingIncome":16776673000,"netIncome":-85697615000,"prevYearRevenue":70664384000,"prevYearOperatingIncome":9891118000,"prevYearNetIncome":112722364000,"source":"11012","updatedAt":"2026-08-26T22:19:07.404Z"}]}