{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/267260","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":"267260","name":"HD현대일렉트릭","market":"KOSPI","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":714000,"marketCap":25737654390000,"sharesOutstanding":36047135,"asOf":"2026-09-26T15:09:35.514Z"},"valuation":{"fiscalYear":2025,"per":35.13,"perTtm":30.27,"ttmPeriod":"25Q3~26Q2","pbr":12.69,"psr":6.31,"evEbitda":24.29,"ev":24859379023449,"fcff":727636024199,"fcffYield":0.0293,"roe":0.415,"revenueGrowth":{"y1":0.2279,"y3":0.2469,"y5":0.1763},"operatingIncomeGrowth":{"y1":0.4878,"y3":0.9558,"y5":0.6877},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.647Z"},"price":{"high52w":1420000,"low52w":578000,"fromHigh":-0.4972,"returns":[{"label":"1개월","value":-0.1303},{"label":"3개월","value":-0.1914},{"label":"6개월","value":-0.2197},{"label":"1년","value":0.2548},{"label":"3년","value":9.7207},{"label":"5년","value":26.2519}]},"dividends":[{"fiscalYear":2025,"dps":7100,"yieldPct":0.67,"payoutPct":34.88},{"fiscalYear":2024,"dps":5350,"yieldPct":1.54,"payoutPct":38.39},{"fiscalYear":2023,"dps":1000,"yieldPct":1.21,"payoutPct":13.89},{"fiscalYear":2022,"dps":500,"yieldPct":1.2,"payoutPct":11.08}],"annual":[{"fiscalYear":2017,"statement":"연결","revenue":1449573280270,"operatingIncome":62419265433,"netIncome":14281034940,"controllingNetIncome":14281034940,"ebitda":null,"fcff":-43297479606,"cfo":-4438758090,"capex":48653748605,"totalAssets":2094576576063,"totalLiabilities":1054462680230,"totalEquity":1040113895833,"cash":241374267060,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":1940412136088,"operatingIncome":-100581457249,"netIncome":-178926078845,"controllingNetIncome":-178910249804,"ebitda":-59753651349,"fcff":-53042973907,"cfo":-4026713716,"capex":68390872246,"totalAssets":2326055714894,"totalLiabilities":1474757170794,"totalEquity":851298544100,"cash":376328702307,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":1771133588482,"operatingIncome":-156694465555,"netIncome":-264300822542,"controllingNetIncome":-264261418251,"ebitda":-78407704015,"fcff":-76636142761,"cfo":57542834842,"capex":159694348847,"totalAssets":2256474848477,"totalLiabilities":1556258916971,"totalEquity":700215931506,"cash":189724611893,"totalDebt":8977923030},{"fiscalYear":2020,"statement":"연결","revenue":1811344734384,"operatingIncome":72699092216,"netIncome":-40246346429,"controllingNetIncome":-40247180807,"ebitda":139195119657,"fcff":162828467424,"cfo":204526388307,"capex":62925485514,"totalAssets":2272620339599,"totalLiabilities":1593446800528,"totalEquity":679173539071,"cash":524256768315,"totalDebt":12615364866},{"fiscalYear":2021,"statement":"연결","revenue":1805991746883,"operatingIncome":9736360055,"netIncome":-33686739374,"controllingNetIncome":-33686739374,"ebitda":35119369014,"fcff":94523408957,"cfo":109777416049,"capex":33189363468,"totalAssets":2214970249748,"totalLiabilities":1568748135135,"totalEquity":646222114613,"cash":354808620188,"totalDebt":8774252261},{"fiscalYear":2022,"statement":"연결","revenue":2104499487335,"operatingIncome":133040987326,"netIncome":162017992899,"controllingNetIncome":162486134411,"ebitda":140334295440,"fcff":-144124790279,"cfo":-124138810949,"capex":41236678068,"totalAssets":2435030170738,"totalLiabilities":1603861296111,"totalEquity":831168874627,"cash":172685883612,"totalDebt":33572458376},{"fiscalYear":2023,"statement":"연결","revenue":2702799337370,"operatingIncome":315218290721,"netIncome":259455508262,"controllingNetIncome":259152699997,"ebitda":null,"fcff":-80667132081,"cfo":-22438778035,"capex":89096685305,"totalAssets":2910160077690,"totalLiabilities":1853129751520,"totalEquity":1057030326170,"cash":176097890089,"totalDebt":27173683686},{"fiscalYear":2024,"statement":"연결","revenue":3322349007529,"operatingIncome":668970713547,"netIncome":498409535389,"controllingNetIncome":501567028463,"ebitda":703767057815,"fcff":917041436017,"cfo":1033722426199,"capex":136731680385,"totalAssets":3795545096460,"totalLiabilities":2288027971862,"totalEquity":1507517124598,"cash":569771637520,"totalDebt":58030795821},{"fiscalYear":2025,"statement":"연결","revenue":4079497658529,"operatingIncome":995313437790,"netIncome":731816191305,"controllingNetIncome":732605395230,"ebitda":1023390424709,"fcff":727636024199,"cfo":959572657325,"capex":241914790301,"totalAssets":4769815393358,"totalLiabilities":2736880469339,"totalEquity":2032934924019,"cash":950781542257,"totalDebt":72506175706}],"quarterly":[{"stockCode":"267260","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":995431807616,"operatingIncome":247075954483,"netIncome":191137618597,"prevYearRevenue":788748822280,"prevYearOperatingIncome":163816858051,"prevYearNetIncome":116609459856,"source":"11014","updatedAt":"2026-08-26T22:18:47.736Z"},{"stockCode":"267260","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1163178967009,"operatingIncome":320916698444,"netIncome":245352369835,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:47.740Z"},{"stockCode":"267260","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1036500341405,"operatingIncome":258269322064,"netIncome":207689008143,"prevYearRevenue":1014667829225,"prevYearOperatingIncome":218178415835,"prevYearNetIncome":153416990510,"source":"11013","updatedAt":"2026-08-26T22:18:47.222Z"},{"stockCode":"267260","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1141812823338,"operatingIncome":287034500364,"netIncome":206139097292,"prevYearRevenue":906219054679,"prevYearOperatingIncome":209142369028,"prevYearNetIncome":141909212363,"source":"11012","updatedAt":"2026-08-26T22:18:47.468Z"}]}