{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/267270","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":"267270","name":"HD건설기계","market":"KOSPI","sector":"특수 목적용 기계 제조업","lastPrice":137500,"marketCap":6530890575000,"sharesOutstanding":47497386,"asOf":"2026-09-26T15:09:35.514Z"},"valuation":{"fiscalYear":2025,"per":65.72,"perTtm":15.72,"ttmPeriod":"25Q3~26Q2","pbr":3.62,"psr":1.73,"evEbitda":null,"ev":6225417293000,"fcff":null,"fcffYield":null,"roe":0.0574,"revenueGrowth":{"y1":0.0984,"y3":0.0242,"y5":0.0761},"operatingIncomeGrowth":{"y1":-0.1026,"y3":0.0005,"y5":0.1329},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.928Z"},"price":{"high52w":198100,"low52w":88200,"fromHigh":-0.3059,"returns":[{"label":"1개월","value":-0.022},{"label":"3개월","value":0.2477},{"label":"6개월","value":0.0569},{"label":"1년","value":0.4566},{"label":"3년","value":0.8836},{"label":"5년","value":2.2506}]},"dividends":[{"fiscalYear":2025,"dps":550,"yieldPct":0.45,"payoutPct":26.5},{"fiscalYear":2024,"dps":500,"yieldPct":0.77,"payoutPct":8.82},{"fiscalYear":2023,"dps":700,"yieldPct":1.35,"payoutPct":9.14},{"fiscalYear":2022,"dps":1750,"yieldPct":2.82,"payoutPct":28.56},{"fiscalYear":2021,"dps":1200,"yieldPct":2.98,"payoutPct":20.16},{"fiscalYear":2018,"dps":850,"yieldPct":2,"payoutPct":18.3}],"annual":[{"fiscalYear":2017,"statement":"연결","revenue":1886746665000,"operatingIncome":95232713000,"netIncome":46608709000,"controllingNetIncome":46608709000,"ebitda":null,"fcff":-23751172360,"cfo":7514540000,"capex":41118620000,"totalAssets":2228657259000,"totalLiabilities":1057719615000,"totalEquity":1170937644000,"cash":426005603000,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":3233935220000,"operatingIncome":208732469000,"netIncome":141055392000,"controllingNetIncome":89936644000,"ebitda":null,"fcff":-127907184386,"cfo":-59637152000,"capex":91462429000,"totalAssets":3126514886000,"totalLiabilities":1558347911000,"totalEquity":1568166975000,"cash":322444835000,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":2852139163000,"operatingIncome":157792528000,"netIncome":50881204000,"controllingNetIncome":3227304000,"ebitda":257707926000,"fcff":21766084760,"cfo":155269123000,"capex":160226242000,"totalAssets":3188050894000,"totalLiabilities":1610907648000,"totalEquity":1577143246000,"cash":222787977000,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":2617535552000,"operatingIncome":91569558000,"netIncome":8504674000,"controllingNetIncome":-9650061000,"ebitda":160039003000,"fcff":194451009807,"cfo":274750857000,"capex":116801115000,"totalAssets":3355861001000,"totalLiabilities":1768328167000,"totalEquity":1587532834000,"cash":713416728000,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":3284339623000,"operatingIncome":160708836000,"netIncome":126434170000,"controllingNetIncome":113451336000,"ebitda":276702430000,"fcff":-248699822474,"cfo":-195980948000,"capex":77301247000,"totalAssets":3554288235000,"totalLiabilities":2006480664000,"totalEquity":1547807571000,"cash":446278565000,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":3515611921000,"operatingIncome":170610025000,"netIncome":99406644000,"controllingNetIncome":111519294000,"ebitda":227066408000,"fcff":208808454259,"cfo":254987434000,"capex":68326371000,"totalAssets":3448586770000,"totalLiabilities":1781299828000,"totalEquity":1667286941000,"cash":393053277000,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":3824966876000,"operatingIncome":257228437000,"netIncome":127451683000,"controllingNetIncome":139418811000,"ebitda":348061711000,"fcff":218768633344,"cfo":318172004000,"capex":129246589000,"totalAssets":3296953373000,"totalLiabilities":1525880042000,"totalEquity":1771073331000,"cash":427663865000,"totalDebt":25714272000},{"fiscalYear":2024,"statement":"연결","revenue":3438062302000,"operatingIncome":190421614000,"netIncome":85966730000,"controllingNetIncome":99970496000,"ebitda":291023175000,"fcff":104801392505,"cfo":260614186000,"capex":187811905000,"totalAssets":3324625332000,"totalLiabilities":1530794897000,"totalEquity":1793830435000,"cash":264216974000,"totalDebt":23104788000},{"fiscalYear":2025,"statement":"연결","revenue":3776524012000,"operatingIncome":170883006000,"netIncome":87034895000,"controllingNetIncome":99380124000,"ebitda":null,"fcff":null,"cfo":166035785000,"capex":null,"totalAssets":3602695392000,"totalLiabilities":1672399462000,"totalEquity":1930295930000,"cash":337873166000,"totalDebt":32399884000}],"quarterly":[{"stockCode":"267270","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":954714428000,"operatingIncome":55813783000,"netIncome":42252906000,"prevYearRevenue":816811834000,"prevYearOperatingIncome":42990472000,"prevYearNetIncome":11449813000,"source":"11014","updatedAt":"2026-08-26T22:19:13.154Z"},{"stockCode":"267270","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":947262169000,"operatingIncome":33375023000,"netIncome":18509723000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:13.156Z"},{"stockCode":"267270","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2304866321000,"operatingIncome":190698553000,"netIncome":173870816000,"prevYearRevenue":906839913000,"prevYearOperatingIncome":41650646000,"prevYearNetIncome":25651621000,"source":"11013","updatedAt":"2026-08-26T22:19:12.649Z"},{"stockCode":"267270","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2434171286000,"operatingIncome":248883827000,"netIncome":180694612000,"prevYearRevenue":967707502000,"prevYearOperatingIncome":40043555000,"prevYearNetIncome":620645000,"source":"11012","updatedAt":"2026-08-26T22:19:12.907Z"}]}