{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/221840","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":"221840","name":"하이즈항공","market":"KOSDAQ","sector":"항공기,우주선 및 부품 제조업","lastPrice":2090,"marketCap":39084172490,"sharesOutstanding":18700561,"asOf":"2026-09-26T15:09:35.497Z"},"valuation":{"fiscalYear":2025,"per":18.92,"perTtm":8.69,"ttmPeriod":"25Q3~26Q2","pbr":0.94,"psr":0.46,"evEbitda":9.85,"ev":81154421653,"fcff":6292751578,"fcffYield":0.0775,"roe":0.0528,"revenueGrowth":{"y1":-0.0222,"y3":0.1292,"y5":0.0983},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.434Z"},"price":{"high52w":3155,"low52w":1743,"fromHigh":-0.3376,"returns":[{"label":"1개월","value":0.0121},{"label":"3개월","value":0.1427},{"label":"6개월","value":-0.2288},{"label":"1년","value":-0.1011},{"label":"3년","value":-0.3203},{"label":"5년","value":-0.6079}]},"dividends":[{"fiscalYear":2019,"dps":61,"yieldPct":1.2,"payoutPct":27.6},{"fiscalYear":2018,"dps":31,"yieldPct":0.6,"payoutPct":60.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":51699965760,"operatingIncome":1221446636,"netIncome":639868544,"controllingNetIncome":847195222,"ebitda":5533737319,"fcff":-1983877260,"cfo":838073422,"capex":4066455312,"totalAssets":130513800804,"totalLiabilities":55536118676,"totalEquity":74977682128,"cash":20585884911,"totalDebt":45073991879},{"fiscalYear":2019,"statement":"연결","revenue":73686264857,"operatingIncome":3831642383,"netIncome":3705356943,"controllingNetIncome":3673789124,"ebitda":8682327538,"fcff":4869328451,"cfo":6764055078,"capex":2912439975,"totalAssets":137289914922,"totalLiabilities":59616461852,"totalEquity":77673453070,"cash":27943299578,"totalDebt":47406237080},{"fiscalYear":2020,"statement":"연결","revenue":52940999961,"operatingIncome":-2809510278,"netIncome":-3685928239,"controllingNetIncome":-3874324364,"ebitda":2197859198,"fcff":-9267971033,"cfo":-7543061621,"capex":2526609372,"totalAssets":146472376580,"totalLiabilities":70117614778,"totalEquity":76354761802,"cash":23118794616,"totalDebt":55320730159},{"fiscalYear":2021,"statement":"연결","revenue":62580189936,"operatingIncome":-12096156652,"netIncome":-17086612403,"controllingNetIncome":-17911437678,"ebitda":-6862953407,"fcff":-8917449190,"cfo":-6806859398,"capex":2989582134,"totalAssets":152207448159,"totalLiabilities":89497578413,"totalEquity":62709869746,"cash":10829323869,"totalDebt":67270813391},{"fiscalYear":2022,"statement":"연결","revenue":58776316282,"operatingIncome":-8448934751,"netIncome":-12314293308,"controllingNetIncome":-12393705179,"ebitda":-4758427833,"fcff":-10574520134,"cfo":-7656062585,"capex":4157925833,"totalAssets":136821527479,"totalLiabilities":76339887931,"totalEquity":60481639548,"cash":8955762789,"totalDebt":58418000418},{"fiscalYear":2023,"statement":"연결","revenue":80764375263,"operatingIncome":-4542965438,"netIncome":-7615245398,"controllingNetIncome":-9537100060,"ebitda":-246977338,"fcff":-7173779407,"cfo":-4189386129,"capex":5094201640,"totalAssets":123275428186,"totalLiabilities":71919042408,"totalEquity":51356385778,"cash":6511386760,"totalDebt":33357468949},{"fiscalYear":2024,"statement":"연결","revenue":86545570784,"operatingIncome":-2233544512,"netIncome":-9082713921,"controllingNetIncome":-9390664786,"ebitda":2199040320,"fcff":-3725599199,"cfo":1760296475,"capex":7751687076,"totalAssets":113780919807,"totalLiabilities":73585477618,"totalEquity":40195442189,"cash":4741212795,"totalDebt":51750946881},{"fiscalYear":2025,"statement":"연결","revenue":84621119162,"operatingIncome":4601007049,"netIncome":2358001754,"controllingNetIncome":2066038413,"ebitda":8242531687,"fcff":6292751578,"cfo":6742158696,"capex":2800997040,"totalAssets":116731303663,"totalLiabilities":71666989448,"totalEquity":45064314215,"cash":10386434407,"totalDebt":52456683570}],"quarterly":[{"stockCode":"221840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21471089688,"operatingIncome":801875145,"netIncome":529488879,"prevYearRevenue":20012814801,"prevYearOperatingIncome":-880677239,"prevYearNetIncome":-1669381189,"source":"11014","updatedAt":"2026-08-26T22:32:16.689Z"},{"stockCode":"221840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":26854648285,"operatingIncome":1379578563,"netIncome":888676756,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:16.692Z"},{"stockCode":"221840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":20327200327,"operatingIncome":1184339309,"netIncome":1152314142,"prevYearRevenue":18865887414,"prevYearOperatingIncome":1617949951,"prevYearNetIncome":1013456420,"source":"11013","updatedAt":"2026-08-26T22:32:16.172Z"},{"stockCode":"221840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":25165641570,"operatingIncome":2292611585,"netIncome":1925477562,"prevYearRevenue":17429493775,"prevYearOperatingIncome":801603390,"prevYearNetIncome":-73620301,"source":"11012","updatedAt":"2026-08-26T22:32:16.416Z"}]}