{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/225530","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":"225530","name":"HC보광산업","market":"KOSDAQ","sector":"기타 비금속 광물제품 제조업","lastPrice":2100,"marketCap":76311326700,"sharesOutstanding":36338727,"asOf":"2026-09-26T15:09:35.498Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":238.91,"ttmPeriod":"25Q3~26Q2","pbr":0.83,"psr":1.98,"evEbitda":17.01,"ev":69190996976,"fcff":12949451742,"fcffYield":0.1872,"roe":-0.026,"revenueGrowth":{"y1":-0.3974,"y3":-0.2394,"y5":-0.0752},"operatingIncomeGrowth":{"y1":-1.5497,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.619Z"},"price":{"high52w":4260,"low52w":1725,"fromHigh":-0.507,"returns":[{"label":"1개월","value":0.0345},{"label":"3개월","value":0.0858},{"label":"6개월","value":-0.507},{"label":"1년","value":-0.3182},{"label":"3년","value":-0.6203},{"label":"5년","value":-0.8056}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":1.7,"payoutPct":-72.87},{"fiscalYear":2024,"dps":150,"yieldPct":3,"payoutPct":104.04},{"fiscalYear":2023,"dps":300,"yieldPct":5.6,"payoutPct":65.42},{"fiscalYear":2022,"dps":150,"yieldPct":2.5,"payoutPct":45.13},{"fiscalYear":2021,"dps":150,"yieldPct":2.32,"payoutPct":55.66},{"fiscalYear":2020,"dps":100,"yieldPct":1.78,"payoutPct":42.33},{"fiscalYear":2019,"dps":50,"yieldPct":1.03,"payoutPct":null},{"fiscalYear":2018,"dps":50,"yieldPct":1.24,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":37337946383,"operatingIncome":4751990251,"netIncome":4565476182,"controllingNetIncome":null,"ebitda":8564173418,"fcff":1623971021,"cfo":5295646436,"capex":3811958390,"totalAssets":92460531417,"totalLiabilities":34860162206,"totalEquity":57600369211,"cash":14051145046,"totalDebt":1835106446},{"fiscalYear":2019,"statement":"별도","revenue":49767221780,"operatingIncome":7426590739,"netIncome":6263681875,"controllingNetIncome":null,"ebitda":13157598882,"fcff":7160429687,"cfo":12731418970,"capex":5889702958,"totalAssets":100570886256,"totalLiabilities":32824776490,"totalEquity":67746109766,"cash":13577635735,"totalDebt":2114578147},{"fiscalYear":2020,"statement":"연결","revenue":56898163497,"operatingIncome":9722258503,"netIncome":8582617930,"controllingNetIncome":8582617930,"ebitda":17849776713,"fcff":-2762239278,"cfo":13752910269,"capex":17108942676,"totalAssets":136002602685,"totalLiabilities":56799011786,"totalEquity":79203590899,"cash":4990096951,"totalDebt":20220352465},{"fiscalYear":2021,"statement":"연결","revenue":71898463686,"operatingIncome":13214491053,"netIncome":9790647158,"controllingNetIncome":10111336092,"ebitda":21395821862,"fcff":17968866457,"cfo":18124341089,"capex":1650306350,"totalAssets":146064509233,"totalLiabilities":60360759307,"totalEquity":85703749926,"cash":26570972346,"totalDebt":20187264262},{"fiscalYear":2022,"statement":"연결","revenue":87471227933,"operatingIncome":15372295022,"netIncome":12074741153,"controllingNetIncome":12074741153,"ebitda":24328070658,"fcff":18150001127,"cfo":18676827194,"capex":1090469418,"totalAssets":145980361650,"totalLiabilities":57055616274,"totalEquity":88924745376,"cash":14666059281,"totalDebt":18411613685},{"fiscalYear":2023,"statement":"연결","revenue":85460172473,"operatingIncome":18912752031,"netIncome":16662368432,"controllingNetIncome":16662368432,"ebitda":28104881714,"fcff":24814858221,"cfo":25462043527,"capex":1317754660,"totalAssets":165717975257,"totalLiabilities":70540296233,"totalEquity":95177679024,"cash":16441345225,"totalDebt":26644148001},{"fiscalYear":2024,"statement":"연결","revenue":63877146203,"operatingIncome":8863028851,"netIncome":5238946053,"controllingNetIncome":5238946053,"ebitda":17993893548,"fcff":11538053054,"cfo":15076915837,"capex":4592459780,"totalAssets":179145646984,"totalLiabilities":79412181298,"totalEquity":99733465686,"cash":12975668701,"totalDebt":39427220028},{"fiscalYear":2025,"statement":"연결","revenue":38493462752,"operatingIncome":-4871625215,"netIncome":-2492104615,"controllingNetIncome":-2492104615,"ebitda":4068519109,"fcff":12949451742,"cfo":14204015279,"capex":2028607480,"totalAssets":175263808874,"totalLiabilities":83320266646,"totalEquity":91943542228,"cash":9356558371,"totalDebt":2236228647}],"quarterly":[{"stockCode":"225530","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9029032027,"operatingIncome":-478445410,"netIncome":14813531,"prevYearRevenue":13819427965,"prevYearOperatingIncome":1568174474,"prevYearNetIncome":-609825005,"source":"11014","updatedAt":"2026-08-26T22:29:02.987Z"},{"stockCode":"225530","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":11035887748,"operatingIncome":-2711924302,"netIncome":-964636766,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:02.989Z"},{"stockCode":"225530","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":7860984945,"operatingIncome":-1518368974,"netIncome":-1520448544,"prevYearRevenue":8240886299,"prevYearOperatingIncome":-1683067103,"prevYearNetIncome":-1835936226,"source":"11013","updatedAt":"2026-08-26T22:29:02.460Z"},{"stockCode":"225530","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14968925998,"operatingIncome":2392566055,"netIncome":2789687349,"prevYearRevenue":10187656678,"prevYearOperatingIncome":1811600,"prevYearNetIncome":293654846,"source":"11012","updatedAt":"2026-08-26T22:29:02.738Z"}]}