{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/214180","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":"214180","name":"헥토이노베이션","market":"KOSDAQ","sector":"기타 정보 서비스업","lastPrice":13950,"marketCap":181257469650,"sharesOutstanding":12993367,"asOf":"2026-09-26T15:09:35.492Z"},"valuation":{"fiscalYear":2025,"per":5.94,"perTtm":5.3,"ttmPeriod":"25Q3~26Q2","pbr":0.82,"psr":0.48,"evEbitda":null,"ev":-115271688645,"fcff":91864100999,"fcffYield":null,"roe":0.1422,"revenueGrowth":{"y1":0.1764,"y3":0.1264,"y5":0.1707},"operatingIncomeGrowth":{"y1":0.0271,"y3":0.1208,"y5":0.1222},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.466Z"},"price":{"high52w":24800,"low52w":12420,"fromHigh":-0.4375,"returns":[{"label":"1개월","value":-0.0231},{"label":"3개월","value":0.0831},{"label":"6개월","value":-0.2552},{"label":"1년","value":-0.1861},{"label":"3년","value":-0.0224},{"label":"5년","value":-0.3357}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":2.9,"payoutPct":20.6},{"fiscalYear":2024,"dps":490,"yieldPct":3.9,"payoutPct":21.7},{"fiscalYear":2023,"dps":360,"yieldPct":2.5,"payoutPct":19.5},{"fiscalYear":2022,"dps":420,"yieldPct":3.3,"payoutPct":18.4},{"fiscalYear":2021,"dps":390,"yieldPct":2,"payoutPct":24.2},{"fiscalYear":2020,"dps":340,"yieldPct":2,"payoutPct":20.3},{"fiscalYear":2019,"dps":230,"yieldPct":1.6,"payoutPct":12.8},{"fiscalYear":2018,"dps":260,"yieldPct":1.4,"payoutPct":17.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":107326161999,"operatingIncome":26040053608,"netIncome":19716812309,"controllingNetIncome":14446470483,"ebitda":32102862583,"fcff":22013806078,"cfo":26341765780,"capex":4363961719,"totalAssets":232913361450,"totalLiabilities":79516290332,"totalEquity":153397071118,"cash":95088909348,"totalDebt":2000000000},{"fiscalYear":2019,"statement":"연결","revenue":123737896554,"operatingIncome":26978788006,"netIncome":23910071666,"controllingNetIncome":17917253142,"ebitda":31459092041,"fcff":22261274843,"cfo":26230773789,"capex":4043273125,"totalAssets":300992778617,"totalLiabilities":86231824011,"totalEquity":214760954606,"cash":94623654809,"totalDebt":2000000000},{"fiscalYear":2020,"statement":"연결","revenue":170932078160,"operatingIncome":28200340512,"netIncome":29325047808,"controllingNetIncome":20330251125,"ebitda":null,"fcff":37665207131,"cfo":46940153761,"capex":9479046464,"totalAssets":361844749894,"totalLiabilities":120335826917,"totalEquity":241508922977,"cash":120621776840,"totalDebt":2000000000},{"fiscalYear":2021,"statement":"연결","revenue":221041387864,"operatingIncome":37477007216,"netIncome":32465669889,"controllingNetIncome":21092962511,"ebitda":40419055762,"fcff":80709389318,"cfo":83428482123,"capex":2734710020,"totalAssets":454054095778,"totalLiabilities":180127019435,"totalEquity":273927076343,"cash":190604732449,"totalDebt":576608328},{"fiscalYear":2022,"statement":"연결","revenue":262967082265,"operatingIncome":35644081440,"netIncome":32177184489,"controllingNetIncome":29451590887,"ebitda":null,"fcff":20697847620,"cfo":26043244224,"capex":5359692080,"totalAssets":526811077234,"totalLiabilities":244207085048,"totalEquity":282603992186,"cash":172878270157,"totalDebt":731250000},{"fiscalYear":2023,"statement":"연결","revenue":288489349653,"operatingIncome":37263667814,"netIncome":31316214531,"controllingNetIncome":22563244907,"ebitda":49213411629,"fcff":57458071218,"cfo":61385493515,"capex":3963965323,"totalAssets":576093558539,"totalLiabilities":281290032080,"totalEquity":294803526459,"cash":180704385657,"totalDebt":0},{"fiscalYear":2024,"statement":"연결","revenue":319471899585,"operatingIncome":48856036252,"netIncome":34774243429,"controllingNetIncome":27903667102,"ebitda":61789052199,"fcff":98873458807,"cfo":105993130041,"capex":7268129058,"totalAssets":692154515142,"totalLiabilities":362434259746,"totalEquity":329720255396,"cash":289767367643,"totalDebt":22433508153},{"fiscalYear":2025,"statement":"연결","revenue":375822702346,"operatingIncome":50180560938,"netIncome":36792940394,"controllingNetIncome":30525142337,"ebitda":63967228725,"fcff":91864100999,"cfo":100434444308,"capex":8798110116,"totalAssets":799310040167,"totalLiabilities":439800628468,"totalEquity":359509411699,"cash":318146795950,"totalDebt":21617637655}],"quarterly":[{"stockCode":"214180","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":95626133165,"operatingIncome":14677182941,"netIncome":11761325651,"prevYearRevenue":80219275378,"prevYearOperatingIncome":13919032249,"prevYearNetIncome":12435782081,"source":"11014","updatedAt":"2026-08-26T22:24:42.161Z"},{"stockCode":"214180","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":98845684859,"operatingIncome":10352445402,"netIncome":2213023023,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:42.164Z"},{"stockCode":"214180","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":112315393910,"operatingIncome":14560614637,"netIncome":11271816815,"prevYearRevenue":89560243663,"prevYearOperatingIncome":11729139936,"prevYearNetIncome":9504190899,"source":"11013","updatedAt":"2026-08-26T22:24:41.649Z"},{"stockCode":"214180","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":102828587183,"operatingIncome":12880295226,"netIncome":8921575143,"prevYearRevenue":91790640659,"prevYearOperatingIncome":13421792659,"prevYearNetIncome":13314400821,"source":"11012","updatedAt":"2026-08-26T22:24:41.899Z"}]}