{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/272210","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":"272210","name":"한화시스템","market":"KOSPI","sector":"전자부품 제조업","lastPrice":77400,"marketCap":14622360708600,"sharesOutstanding":188919389,"asOf":"2026-09-26T15:09:35.516Z"},"valuation":{"fiscalYear":2025,"per":60.37,"perTtm":187.09,"ttmPeriod":"25Q3~26Q2","pbr":3.02,"psr":3.99,"evEbitda":52.2,"ev":14296877050475,"fcff":-216252730238,"fcffYield":-0.0151,"roe":0.066,"revenueGrowth":{"y1":0.3069,"y3":0.1875,"y5":0.174},"operatingIncomeGrowth":{"y1":-0.4534,"y3":0.709,"y5":0.0524},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.866Z"},"price":{"high52w":162700,"low52w":45350,"fromHigh":-0.5243,"returns":[{"label":"1개월","value":-0.0064},{"label":"3개월","value":0.0516},{"label":"6개월","value":-0.3763},{"label":"1년","value":0.3368},{"label":"3년","value":5.3081},{"label":"5년","value":3.1501}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":0.48,"payoutPct":44.7},{"fiscalYear":2024,"dps":350,"yieldPct":1.6,"payoutPct":14.69},{"fiscalYear":2023,"dps":280,"yieldPct":1.68,"payoutPct":15.26},{"fiscalYear":2022,"dps":250,"yieldPct":2.26,"payoutPct":-57.89},{"fiscalYear":2021,"dps":160,"yieldPct":1.02,"payoutPct":30.57},{"fiscalYear":2020,"dps":230,"yieldPct":1.48,"payoutPct":27.07},{"fiscalYear":2019,"dps":310,"yieldPct":null,"payoutPct":46.88},{"fiscalYear":2018,"dps":310,"yieldPct":null,"payoutPct":38.36}],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":1545983879623,"operatingIncome":85761981610,"netIncome":72896109675,"controllingNetIncome":null,"ebitda":161359785865,"fcff":319450056031,"cfo":408620564116,"capex":89170508085,"totalAssets":2409244539695,"totalLiabilities":1440803950676,"totalEquity":968440589019,"cash":564017008354,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":1642854571594,"operatingIncome":92863410171,"netIncome":93580544300,"controllingNetIncome":null,"ebitda":163138204356,"fcff":82891600843,"cfo":174791239735,"capex":91899638892,"totalAssets":2695070123421,"totalLiabilities":1662387743462,"totalEquity":1032682379959,"cash":539872668521,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":2089503039125,"operatingIncome":112049712222,"netIncome":97878482869,"controllingNetIncome":98315062823,"ebitda":178320152677,"fcff":196528207745,"cfo":316513819517,"capex":119985611772,"totalAssets":3894302649982,"totalLiabilities":1654541163154,"totalEquity":2239761486828,"cash":1636831207731,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":2188002345349,"operatingIncome":24022201122,"netIncome":-80760193717,"controllingNetIncome":-76555797899,"ebitda":91459434397,"fcff":187832629814,"cfo":268585088688,"capex":80752458874,"totalAssets":3945627700263,"totalLiabilities":1926675685540,"totalEquity":2018952014723,"cash":1228217655059,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":2453079541922,"operatingIncome":92870721114,"netIncome":343083288939,"controllingNetIncome":349221289086,"ebitda":177646058223,"fcff":-75935317371,"cfo":83363237049,"capex":159298554420,"totalAssets":4483210824746,"totalLiabilities":2329084660742,"totalEquity":2154126164004,"cash":476088816048,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":2803686058274,"operatingIncome":219345297682,"netIncome":445378843124,"controllingNetIncome":454300056693,"ebitda":null,"fcff":-127837658681,"cfo":132623693858,"capex":272912676334,"totalAssets":5724010115718,"totalLiabilities":3307593220262,"totalEquity":2416416895456,"cash":199842738640,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":3664150568020,"operatingIncome":119898725355,"netIncome":209145275418,"controllingNetIncome":242231770680,"ebitda":273872862417,"fcff":-216252730238,"cfo":78736816771,"capex":318313643690,"totalAssets":10327265554498,"totalLiabilities":5326266452919,"totalEquity":5000999101579,"cash":325483658125,"totalDebt":null}],"quarterly":[{"stockCode":"272210","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":807736584417,"operatingIncome":22520994537,"netIncome":151796401218,"prevYearRevenue":638963288458,"prevYearOperatingIncome":60327696094,"prevYearNetIncome":8144570457,"source":"11014","updatedAt":"2026-08-26T22:18:59.006Z"},{"stockCode":"272210","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1398122729199,"operatingIncome":5761906739,"netIncome":-30630397063,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:59.008Z"},{"stockCode":"272210","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":807099186689,"operatingIncome":34284490078,"netIncome":-95751914040,"prevYearRevenue":690100705524,"prevYearOperatingIncome":33633097928,"prevYearNetIncome":24361450274,"source":"11013","updatedAt":"2026-08-26T22:18:58.478Z"},{"stockCode":"272210","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1117551657968,"operatingIncome":103651886040,"netIncome":52742887355,"prevYearRevenue":768190548880,"prevYearOperatingIncome":32516282837,"prevYearNetIncome":46376274861,"source":"11012","updatedAt":"2026-08-26T22:18:58.752Z"}]}