{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/238490","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":"238490","name":"힘스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":2295,"marketCap":25961581620,"sharesOutstanding":11312236,"asOf":"2026-09-26T15:09:35.503Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.45,"psr":0.44,"evEbitda":null,"ev":34726815846,"fcff":-17402379445,"fcffYield":-0.5011,"roe":-0.1944,"revenueGrowth":{"y1":-0.0327,"y3":0.2339,"y5":-0.1101},"operatingIncomeGrowth":{"y1":-45.6435,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.326Z"},"price":{"high52w":3900,"low52w":2100,"fromHigh":-0.4115,"returns":[{"label":"1개월","value":0.0338},{"label":"3개월","value":0.0044},{"label":"6개월","value":-0.2585},{"label":"1년","value":-0.4138},{"label":"3년","value":-0.6268},{"label":"5년","value":-0.7551}]},"dividends":[{"fiscalYear":2023,"dps":50,"yieldPct":0.7,"payoutPct":9.9},{"fiscalYear":2021,"dps":100,"yieldPct":1,"payoutPct":null},{"fiscalYear":2020,"dps":150,"yieldPct":1.2,"payoutPct":9.86},{"fiscalYear":2019,"dps":200,"yieldPct":0.85,"payoutPct":13.27},{"fiscalYear":2017,"dps":200,"yieldPct":0.84,"payoutPct":8.68}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":35455310862,"operatingIncome":-1708653084,"netIncome":-1021721151,"controllingNetIncome":null,"ebitda":-665480556,"fcff":-6408582801,"cfo":-6089784705,"capex":414687720,"totalAssets":65194764755,"totalLiabilities":12630923647,"totalEquity":52563841108,"cash":10751522697,"totalDebt":4000000000},{"fiscalYear":2019,"statement":"별도","revenue":85064902299,"operatingIncome":7702123233,"netIncome":8442232192,"controllingNetIncome":null,"ebitda":8322133149,"fcff":-4881928501,"cfo":-1587750284,"capex":3373439386,"totalAssets":86740548269,"totalLiabilities":25965532340,"totalEquity":60775015929,"cash":5233665313,"totalDebt":4000000000},{"fiscalYear":2020,"statement":"연결","revenue":106206149566,"operatingIncome":24968174509,"netIncome":17204652674,"controllingNetIncome":17204652674,"ebitda":26375311707,"fcff":31828149571,"cfo":32892155441,"capex":1169830424,"totalAssets":90866396462,"totalLiabilities":13124572948,"totalEquity":77741823514,"cash":26470638348,"totalDebt":0},{"fiscalYear":2021,"statement":"연결","revenue":50584198635,"operatingIncome":-4371186993,"netIncome":-441392436,"controllingNetIncome":-441392436,"ebitda":null,"fcff":-4539240112,"cfo":-3223570583,"capex":1361359949,"totalAssets":84303020746,"totalLiabilities":10386785891,"totalEquity":73916234855,"cash":15509130412,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":31540183653,"operatingIncome":-13275484597,"netIncome":-8645207016,"controllingNetIncome":-8645207016,"ebitda":-11268050595,"fcff":-9274158578,"cfo":-9157410831,"capex":195638310,"totalAssets":79523397997,"totalLiabilities":17588863004,"totalEquity":61934534993,"cash":3888493190,"totalDebt":6700000000},{"fiscalYear":2023,"statement":"연결","revenue":50101822416,"operatingIncome":5685407130,"netIncome":5599495130,"controllingNetIncome":5599495130,"ebitda":6525703544,"fcff":1449940714,"cfo":11732900984,"capex":10610658859,"totalAssets":95597625740,"totalLiabilities":27066497386,"totalEquity":68531128354,"cash":2730040389,"totalDebt":6000000000},{"fiscalYear":2024,"statement":"연결","revenue":61263780643,"operatingIncome":168690245,"netIncome":2710625998,"controllingNetIncome":2710625998,"ebitda":738730492,"fcff":1852149960,"cfo":7582301278,"capex":5960135441,"totalAssets":86681039490,"totalLiabilities":15994113834,"totalEquity":70686925656,"cash":9239454754,"totalDebt":6200000000},{"fiscalYear":2025,"statement":"별도","revenue":59259188126,"operatingIncome":-7530927546,"netIncome":-12520976720,"controllingNetIncome":null,"ebitda":-6522611513,"fcff":-17402379445,"cfo":-14453321254,"capex":3197923709,"totalAssets":89181987012,"totalLiabilities":31019999029,"totalEquity":58161987983,"cash":2234765774,"totalDebt":11000000000}],"quarterly":[{"stockCode":"238490","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":17016400528,"operatingIncome":-248913464,"netIncome":866244812,"prevYearRevenue":21623530735,"prevYearOperatingIncome":3064694123,"prevYearNetIncome":1926466697,"source":"11014","updatedAt":"2026-08-26T22:34:06.236Z"},{"stockCode":"238490","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":17290834377,"operatingIncome":-4690067140,"netIncome":-11243298437,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:06.241Z"},{"stockCode":"238490","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":18183708688,"operatingIncome":-1849297297,"netIncome":-1096182312,"prevYearRevenue":1234425828,"prevYearOperatingIncome":-4013946486,"prevYearNetIncome":-2954479869,"source":"11013","updatedAt":"2026-08-26T22:34:05.516Z"},{"stockCode":"238490","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":10831369227,"operatingIncome":-3358264496,"netIncome":-2575024762,"prevYearRevenue":23717527393,"prevYearOperatingIncome":1421999544,"prevYearNetIncome":810556774,"source":"11012","updatedAt":"2026-08-26T22:34:05.769Z"}]}