{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/300720","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":"300720","name":"한일시멘트","market":"KOSPI","sector":"시멘트, 석회, 플라스터 및 그 제품 제조업","lastPrice":16260,"marketCap":1195845098340,"sharesOutstanding":73545209,"asOf":"2026-09-26T15:09:35.527Z"},"valuation":{"fiscalYear":2025,"per":16.12,"perTtm":11.46,"ttmPeriod":"25Q3~26Q2","pbr":0.64,"psr":0.84,"evEbitda":9.46,"ev":1820902235686,"fcff":25003416590,"fcffYield":0.0137,"roe":0.0414,"revenueGrowth":{"y1":-0.1825,"y3":-0.0145,"y5":0.0788},"operatingIncomeGrowth":{"y1":-0.5109,"y3":0.0401,"y5":-0.0001},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.873Z"},"price":{"high52w":20350,"low52w":13060,"fromHigh":-0.201,"returns":[{"label":"1개월","value":-0.0043},{"label":"3개월","value":0.245},{"label":"6개월","value":-0.0163},{"label":"1년","value":-0.1527},{"label":"3년","value":0.3539},{"label":"5년","value":-0.1163}]},"dividends":[{"fiscalYear":2025,"dps":1000,"yieldPct":5.18,"payoutPct":99.11},{"fiscalYear":2024,"dps":1000,"yieldPct":6.1,"payoutPct":37.63},{"fiscalYear":2023,"dps":800,"yieldPct":6.1,"payoutPct":32.56},{"fiscalYear":2022,"dps":580,"yieldPct":4.7,"payoutPct":50.98},{"fiscalYear":2021,"dps":540,"yieldPct":2.55,"payoutPct":45.79},{"fiscalYear":2020,"dps":5100,"yieldPct":4.72,"payoutPct":35.79},{"fiscalYear":2019,"dps":4700,"yieldPct":4.86,"payoutPct":48.1},{"fiscalYear":2018,"dps":4500,"yieldPct":3.85,"payoutPct":34.72}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":511988306091,"operatingIncome":56122584899,"netIncome":53726822673,"controllingNetIncome":null,"ebitda":null,"fcff":43372977284,"cfo":55318106909,"capex":14366507280,"totalAssets":1368001170546,"totalLiabilities":499783147718,"totalEquity":868218022828,"cash":170072985872,"totalDebt":163901567897},{"fiscalYear":2019,"statement":"별도","revenue":946190601817,"operatingIncome":58950272407,"netIncome":40504818424,"controllingNetIncome":null,"ebitda":100217680926,"fcff":92317456589,"cfo":120132623421,"capex":32213090184,"totalAssets":1383564299938,"totalLiabilities":496505082339,"totalEquity":887059217599,"cash":109900633542,"totalDebt":210586073027},{"fiscalYear":2020,"statement":"연결","revenue":974285351872,"operatingIncome":132795563215,"netIncome":99984084719,"controllingNetIncome":95016209832,"ebitda":null,"fcff":134703517070,"cfo":148198594718,"capex":40645724382,"totalAssets":2399662741644,"totalLiabilities":1041417958221,"totalEquity":1358244783423,"cash":38302389264,"totalDebt":327734423951},{"fiscalYear":2021,"statement":"연결","revenue":1271853626333,"operatingIncome":120397431466,"netIncome":86015249051,"controllingNetIncome":78642216870,"ebitda":173309107940,"fcff":58084100728,"cfo":105443536555,"capex":59339802344,"totalAssets":2370327907448,"totalLiabilities":911950414994,"totalEquity":1458377492454,"cash":36224064133,"totalDebt":276064926236},{"fiscalYear":2022,"statement":"연결","revenue":1487574712514,"operatingIncome":117984446512,"netIncome":87618199438,"controllingNetIncome":78793499000,"ebitda":170120019737,"fcff":-99114255514,"cfo":-923101943,"capex":110757545251,"totalAssets":2460836871897,"totalLiabilities":885820287173,"totalEquity":1575016584724,"cash":124660309629,"totalDebt":308424121302},{"fiscalYear":2023,"statement":"연결","revenue":1799500983414,"operatingIncome":246515704341,"netIncome":177712230984,"controllingNetIncome":7557610605,"ebitda":311561469963,"fcff":55108898419,"cfo":246265091530,"capex":211520418519,"totalAssets":2867925364376,"totalLiabilities":1148706828729,"totalEquity":1719218535647,"cash":195623239952,"totalDebt":682207133570},{"fiscalYear":2024,"statement":"연결","revenue":1741671258107,"operatingIncome":271389512685,"netIncome":199016257703,"controllingNetIncome":184052294155,"ebitda":367210127579,"fcff":96208879893,"cfo":244721371887,"capex":173114148026,"totalAssets":2988334569492,"totalLiabilities":1149514661177,"totalEquity":1838819908315,"cash":227182406463,"totalDebt":682119730527},{"fiscalYear":2025,"statement":"연결","revenue":1423859619115,"operatingIncome":132739217663,"netIncome":81141916163,"controllingNetIncome":74200361247,"ebitda":192479009646,"fcff":25003416590,"cfo":160579864291,"capex":154433297280,"totalAssets":3034061166095,"totalLiabilities":1165675328058,"totalEquity":1868385838037,"cash":129285266021,"totalDebt":754342403367}],"quarterly":[{"stockCode":"300720","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":357792680323,"operatingIncome":50690333477,"netIncome":36354972290,"prevYearRevenue":389403620276,"prevYearOperatingIncome":73262044075,"prevYearNetIncome":54153311681,"source":"11014","updatedAt":"2026-08-26T22:20:30.725Z"},{"stockCode":"300720","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":360242663313,"operatingIncome":17594043310,"netIncome":10198265134,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:30.727Z"},{"stockCode":"300720","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":293028396374,"operatingIncome":17028128309,"netIncome":9393694725,"prevYearRevenue":298176368806,"prevYearOperatingIncome":16958987449,"prevYearNetIncome":10581270206,"source":"11013","updatedAt":"2026-08-26T22:20:30.236Z"},{"stockCode":"300720","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":370950768340,"operatingIncome":61562117840,"netIncome":48363667344,"prevYearRevenue":407647906673,"prevYearOperatingIncome":47495853427,"prevYearNetIncome":24007408533,"source":"11012","updatedAt":"2026-08-26T22:20:30.493Z"}]}