{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/204320","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":"204320","name":"HL만도","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":45800,"marketCap":2150636096000,"sharesOutstanding":46957120,"asOf":"2026-09-26T15:09:35.488Z"},"valuation":{"fiscalYear":2025,"per":21.5,"perTtm":11.31,"ttmPeriod":"25Q3~26Q2","pbr":0.79,"psr":0.23,"evEbitda":4.6,"ev":2699636124531,"fcff":381778526392,"fcffYield":0.1414,"roe":0.0382,"revenueGrowth":{"y1":0.0686,"y3":0.0795,"y5":0.1119},"operatingIncomeGrowth":{"y1":-0.0046,"y3":0.1291,"y5":0.3212},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.982Z"},"price":{"high52w":76900,"low52w":32850,"fromHigh":-0.4044,"returns":[{"label":"1개월","value":-0.0913},{"label":"3개월","value":0.0022},{"label":"6개월","value":-0.1055},{"label":"1년","value":0.349},{"label":"3년","value":0.0905},{"label":"5년","value":-0.229}]},"dividends":[{"fiscalYear":2025,"dps":750,"yieldPct":1.2,"payoutPct":35.2},{"fiscalYear":2024,"dps":700,"yieldPct":1.6,"payoutPct":25.4},{"fiscalYear":2023,"dps":600,"yieldPct":1.6,"payoutPct":20.8},{"fiscalYear":2022,"dps":500,"yieldPct":1.1,"payoutPct":23.86},{"fiscalYear":2021,"dps":800,"yieldPct":1.3,"payoutPct":22.45},{"fiscalYear":2019,"dps":550,"yieldPct":1.6,"payoutPct":23.3},{"fiscalYear":2018,"dps":500,"yieldPct":1.6,"payoutPct":22.16},{"fiscalYear":2017,"dps":1000,"yieldPct":0.3,"payoutPct":195.8}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":5299190813983,"operatingIncome":265644607987,"netIncome":129573846109,"controllingNetIncome":125795044590,"ebitda":491177396208,"fcff":-91616625443,"cfo":217637770269,"capex":333685320966,"totalAssets":4159811032385,"totalLiabilities":2794053540941,"totalEquity":1365757491444,"cash":199772646125,"totalDebt":1237348144038},{"fiscalYear":2016,"statement":"연결","revenue":5866371812609,"operatingIncome":305005411495,"netIncome":210079641643,"controllingNetIncome":199497404275,"ebitda":558740320102,"fcff":-39678463355,"cfo":350197343162,"capex":418715318287,"totalAssets":4464352801882,"totalLiabilities":2949299051585,"totalEquity":1515053750297,"cash":184653644522,"totalDebt":1289525804404},{"fiscalYear":2017,"statement":"연결","revenue":5684704725016,"operatingIncome":83526492676,"netIncome":18250869343,"controllingNetIncome":4782719297,"ebitda":412841396831,"fcff":-54076308819,"cfo":276925050685,"capex":363208189363,"totalAssets":4451024578854,"totalLiabilities":3038768709668,"totalEquity":1412255869186,"cash":118772104634,"totalDebt":1339118536944},{"fiscalYear":2018,"statement":"연결","revenue":5664832721067,"operatingIncome":197410787374,"netIncome":112927632658,"controllingNetIncome":105659901826,"ebitda":471283650097,"fcff":8459911742,"cfo":286855273130,"capex":309797332385,"totalAssets":4437275124272,"totalLiabilities":2955506315018,"totalEquity":1481768809254,"cash":117632619224,"totalDebt":1385264901844},{"fiscalYear":2019,"statement":"연결","revenue":5981877182405,"operatingIncome":218566072916,"netIncome":118239649304,"controllingNetIncome":110522676439,"ebitda":490105115496,"fcff":53983081569,"cfo":272509290984,"capex":248062198838,"totalAssets":4595620752355,"totalLiabilities":3010006243656,"totalEquity":1585614508699,"cash":205313705931,"totalDebt":1561683869893},{"fiscalYear":2020,"statement":"연결","revenue":5563504491650,"operatingIncome":88701330636,"netIncome":13861437600,"controllingNetIncome":5789303434,"ebitda":234868042307,"fcff":249906316010,"cfo":430018641488,"capex":214046191266,"totalAssets":4938346284697,"totalLiabilities":3228765245944,"totalEquity":1709581038753,"cash":561431986751,"totalDebt":1678418225380},{"fiscalYear":2021,"statement":"연결","revenue":6147433112950,"operatingIncome":232312044666,"netIncome":178615842352,"controllingNetIncome":167136125500,"ebitda":298306704460,"fcff":203852779423,"cfo":412687944955,"capex":247687986800,"totalAssets":5704365860108,"totalLiabilities":3660109900441,"totalEquity":2044255959667,"cash":852255588536,"totalDebt":2127375080005},{"fiscalYear":2022,"statement":"연결","revenue":7516163841233,"operatingIncome":248102024875,"netIncome":118287647376,"controllingNetIncome":98290587362,"ebitda":317733093250,"fcff":-364692347202,"cfo":-13328882668,"capex":384629037504,"totalAssets":5845841407280,"totalLiabilities":3572095295017,"totalEquity":2273746112263,"cash":492059312583,"totalDebt":1917728673114},{"fiscalYear":2023,"statement":"연결","revenue":8393086800929,"operatingIncome":279276996280,"netIncome":154600073679,"controllingNetIncome":135582998489,"ebitda":613825274967,"fcff":56238293872,"cfo":429387081698,"capex":436895459774,"totalAssets":6286700392151,"totalLiabilities":3930545236233,"totalEquity":2356155155918,"cash":614874983929,"totalDebt":2128759074023},{"fiscalYear":2024,"statement":"연결","revenue":8848181871751,"operatingIncome":358760766831,"netIncome":158249191839,"controllingNetIncome":129930183944,"ebitda":477466287760,"fcff":121256498458,"cfo":434658342629,"capex":380391708840,"totalAssets":7052043027166,"totalLiabilities":4379288260980,"totalEquity":2672754766186,"cash":535530177504,"totalDebt":1292085225126},{"fiscalYear":2025,"statement":"연결","revenue":9454812581023,"operatingIncome":357120974882,"netIncome":122802266761,"controllingNetIncome":100037573498,"ebitda":586970765099,"fcff":381778526392,"cfo":720937744650,"capex":402998463010,"totalAssets":7136602919112,"totalLiabilities":4260786115044,"totalEquity":2875816804068,"cash":799652317531,"totalDebt":1348652346062}],"quarterly":[{"stockCode":"204320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2321277920316,"operatingIncome":94152368623,"netIncome":49217382053,"prevYearRevenue":2171723705077,"prevYearOperatingIncome":82496724219,"prevYearNetIncome":-49155392170,"source":"11014","updatedAt":"2026-08-26T22:19:51.980Z"},{"stockCode":"204320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2461615500314,"operatingIncome":79684238923,"netIncome":29051822828,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:51.981Z"},{"stockCode":"204320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2311655292684,"operatingIncome":93583922060,"netIncome":53073919076,"prevYearRevenue":2271045425967,"prevYearOperatingIncome":79183259192,"prevYearNetIncome":34635043633,"source":"11013","updatedAt":"2026-08-26T22:19:51.452Z"},{"stockCode":"204320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2495284875900,"operatingIncome":107018119504,"netIncome":58782922202,"prevYearRevenue":2400873734426,"prevYearOperatingIncome":104101108144,"prevYearNetIncome":9898018247,"source":"11012","updatedAt":"2026-08-26T22:19:51.714Z"}]}