{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/267250","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":"267250","name":"HD현대","market":"KOSPI","sector":"기타 금융업","lastPrice":207000,"marketCap":16351568595000,"sharesOutstanding":78993085,"asOf":"2026-09-26T15:09:35.514Z"},"valuation":{"fiscalYear":2025,"per":16.99,"perTtm":2.15,"ttmPeriod":"25Q3~26Q2","pbr":1.62,"psr":0.23,"evEbitda":1.9,"ev":12048485840000,"fcff":5652928463158,"fcffYield":0.4692,"roe":0.1025,"revenueGrowth":{"y1":0.0516,"y3":0.0541,"y5":0.3038},"operatingIncomeGrowth":{"y1":1.0447,"y3":0.2166,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.926Z"},"price":{"high52w":310500,"low52w":153300,"fromHigh":-0.3333,"returns":[{"label":"1개월","value":-0.0417},{"label":"3개월","value":0.0742},{"label":"6개월","value":-0.1961},{"label":"1년","value":0.3745},{"label":"3년","value":2.1222},{"label":"5년","value":2.2093}]},"dividends":[{"fiscalYear":2025,"dps":4000,"yieldPct":1.64,"payoutPct":29.4},{"fiscalYear":2024,"dps":3600,"yieldPct":4.36,"payoutPct":50},{"fiscalYear":2023,"dps":3700,"yieldPct":5.8,"payoutPct":98.9},{"fiscalYear":2022,"dps":4600,"yieldPct":7.14,"payoutPct":23.1},{"fiscalYear":2021,"dps":5550,"yieldPct":9.61,"payoutPct":null},{"fiscalYear":2020,"dps":18500,"yieldPct":5.93,"payoutPct":null},{"fiscalYear":2019,"dps":18500,"yieldPct":5.16,"payoutPct":156.2},{"fiscalYear":2018,"dps":18500,"yieldPct":5.06,"payoutPct":100.7}],"annual":[{"fiscalYear":2017,"statement":"연결","revenue":14299511713000,"operatingIncome":843038417000,"netIncome":1013033249000,"controllingNetIncome":933513594000,"ebitda":null,"fcff":178230742720,"cfo":815025918000,"capex":739214088000,"totalAssets":20888570158000,"totalLiabilities":10786705628000,"totalEquity":10101864530000,"cash":1126274203000,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":27256649937000,"operatingIncome":861427338000,"netIncome":283985348000,"controllingNetIncome":268618674000,"ebitda":1185292965000,"fcff":-113583734862,"cfo":668090632000,"capex":931263075000,"totalAssets":23347820007000,"totalLiabilities":12793660095000,"totalEquity":10554159912000,"cash":1099823984000,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":26630333352000,"operatingIncome":666593845000,"netIncome":115347380000,"controllingNetIncome":173230665000,"ebitda":1255503460000,"fcff":18818906000,"cfo":1205565539000,"capex":1347242958000,"totalAssets":25715535189000,"totalLiabilities":13830840336000,"totalEquity":11884694853000,"cash":2028484960000,"totalDebt":581351238000},{"fiscalYear":2020,"statement":"연결","revenue":18910981519000,"operatingIncome":-597108836000,"netIncome":-789719525000,"controllingNetIncome":-609172064000,"ebitda":-492775067000,"fcff":-1141729324920,"cfo":887075074000,"capex":2246851789000,"totalAssets":26558952365000,"totalLiabilities":15461098130000,"totalEquity":11097854235000,"cash":2038500825000,"totalDebt":1342448895000},{"fiscalYear":2021,"statement":"연결","revenue":28158746399000,"operatingIncome":1085411576000,"netIncome":186012264000,"controllingNetIncome":-132297229000,"ebitda":null,"fcff":-1769004620600,"cfo":205801317000,"capex":2189352023000,"totalAssets":35815655908000,"totalLiabilities":23928156390000,"totalEquity":11887499518000,"cash":2137064211000,"totalDebt":1515626820000},{"fiscalYear":2022,"statement":"연결","revenue":60849668073000,"operatingIncome":3387008264000,"netIncome":2234955013000,"controllingNetIncome":1408623310000,"ebitda":null,"fcff":578674246688,"cfo":2133778170000,"capex":2066765604000,"totalAssets":65570861076000,"totalLiabilities":42307197037000,"totalEquity":23263664039000,"cash":3994767866000,"totalDebt":1807754468000},{"fiscalYear":2023,"statement":"연결","revenue":61331302785000,"operatingIncome":2031563587000,"netIncome":785832206000,"controllingNetIncome":264480508000,"ebitda":3482578260000,"fcff":2445672681284,"cfo":3934871003000,"capex":2228249386000,"totalAssets":67982820888000,"totalLiabilities":44750983788000,"totalEquity":23231837100000,"cash":4400502623000,"totalDebt":1606995374000},{"fiscalYear":2024,"statement":"연결","revenue":67765626088000,"operatingIncome":2983162778000,"netIncome":1930179481000,"controllingNetIncome":509021030000,"ebitda":3560819549000,"fcff":6375516925239,"cfo":7511489661000,"capex":1868776287000,"totalAssets":73866670219000,"totalLiabilities":47481568074000,"totalEquity":26385102145000,"cash":5667059887000,"totalDebt":2147851335000},{"fiscalYear":2025,"statement":"연결","revenue":71259438270000,"operatingIncome":6099636253000,"netIncome":3675482625000,"controllingNetIncome":962697249000,"ebitda":6330308130000,"fcff":5652928463158,"cfo":7384884225000,"capex":2288918348000,"totalAssets":78685890494000,"totalLiabilities":48350799380000,"totalEquity":30335091114000,"cash":6367475266000,"totalDebt":2064392511000}],"quarterly":[{"stockCode":"267250","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":18224352744000,"operatingIncome":1702387189000,"netIncome":986906122000,"prevYearRevenue":16599169952000,"prevYearOperatingIncome":431556651000,"prevYearNetIncome":101698772000,"source":"11014","updatedAt":"2026-08-26T22:18:54.897Z"},{"stockCode":"267250","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":18737127628000,"operatingIncome":1971965252000,"netIncome":1423196407000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:54.899Z"},{"stockCode":"267250","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":19601949815000,"operatingIncome":2834761335000,"netIncome":2023048340000,"prevYearRevenue":17086949449000,"prevYearOperatingIncome":1286396862000,"prevYearNetIncome":777404649000,"source":"11013","updatedAt":"2026-08-26T22:18:54.370Z"},{"stockCode":"267250","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":22409332760000,"operatingIncome":4124621020000,"netIncome":3173128471000,"prevYearRevenue":17211008448000,"prevYearOperatingIncome":1138886949000,"prevYearNetIncome":487975447000,"source":"11012","updatedAt":"2026-08-26T22:18:54.640Z"}]}