{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/322000","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":"322000","name":"HD현대에너지솔루션","market":"KOSPI","sector":"반도체 제조업","lastPrice":116800,"marketCap":1308160000000,"sharesOutstanding":11200000,"asOf":"2026-09-26T15:09:35.536Z"},"valuation":{"fiscalYear":2025,"per":31.39,"perTtm":15.51,"ttmPeriod":"25Q3~26Q2","pbr":3.13,"psr":2.66,"evEbitda":25.88,"ev":1272839359968,"fcff":-609608425,"fcffYield":-0.0005,"roe":0.1058,"revenueGrowth":{"y1":0.1664,"y3":-0.2062,"y5":0.0455},"operatingIncomeGrowth":{"y1":10.7688,"y3":-0.2296,"y5":0.3625},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.878Z"},"price":{"high52w":244000,"low52w":45000,"fromHigh":-0.5213,"returns":[{"label":"1개월","value":-0.1775},{"label":"3개월","value":-0.0076},{"label":"6개월","value":-0.0519},{"label":"1년","value":1.4435},{"label":"3년","value":3.4075},{"label":"5년","value":3.6349}]},"dividends":[{"fiscalYear":2022,"dps":600,"yieldPct":1.15,"payoutPct":11.09},{"fiscalYear":2020,"dps":200,"yieldPct":0.53,"payoutPct":35.99}],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":446103343108,"operatingIncome":22059851087,"netIncome":23547402252,"controllingNetIncome":null,"ebitda":29887126491,"fcff":-3664419620,"cfo":16265542358,"capex":20130725566,"totalAssets":481150927535,"totalLiabilities":163296786652,"totalEquity":317854140883,"cash":64899714262,"totalDebt":1020250890},{"fiscalYear":2020,"statement":"연결","revenue":394396712556,"operatingIncome":8780655344,"netIncome":6223748043,"controllingNetIncome":null,"ebitda":26636712901,"fcff":-33871777743,"cfo":-9669457093,"capex":24817468562,"totalAssets":458242117629,"totalLiabilities":129498228264,"totalEquity":328743889365,"cash":112115607989,"totalDebt":660143589},{"fiscalYear":2021,"statement":"연결","revenue":593163581874,"operatingIncome":9494797191,"netIncome":-6655574104,"controllingNetIncome":null,"ebitda":20994082266,"fcff":10196251665,"cfo":36486270987,"capex":27455099205,"totalAssets":605558888690,"totalLiabilities":285239400322,"totalEquity":320319488368,"cash":128290979469,"totalDebt":836166686},{"fiscalYear":2022,"statement":"연결","revenue":984812413122,"operatingIncome":90165877747,"netIncome":60610132499,"controllingNetIncome":null,"ebitda":97830000238,"fcff":-46611765412,"cfo":-34582635530,"capex":13332246464,"totalAssets":652825960031,"totalLiabilities":271292811162,"totalEquity":381533148869,"cash":68760683482,"totalDebt":2852899826},{"fiscalYear":2023,"statement":"연결","revenue":546119805992,"operatingIncome":17542859732,"netIncome":-2863877616,"controllingNetIncome":null,"ebitda":48530311229,"fcff":69882251453,"cfo":75783714561,"capex":8418678975,"totalAssets":502056913859,"totalLiabilities":130500000767,"totalEquity":371556913092,"cash":104929856978,"totalDebt":2087569913},{"fiscalYear":2024,"statement":"연결","revenue":422371216357,"operatingIncome":3502725251,"netIncome":114228449,"controllingNetIncome":null,"ebitda":27493902298,"fcff":67717735474,"cfo":83448719253,"capex":16633673710,"totalAssets":453774373436,"totalLiabilities":84090604074,"totalEquity":369683769362,"cash":140390287712,"totalDebt":2091550419},{"fiscalYear":2025,"statement":"연결","revenue":492659873672,"operatingIncome":41222890455,"netIncome":41676678809,"controllingNetIncome":null,"ebitda":49180419150,"fcff":-609608425,"cfo":17722056369,"capex":18588334690,"totalAssets":530430417283,"totalLiabilities":112646200697,"totalEquity":417784216586,"cash":36512084038,"totalDebt":1191444006}],"quarterly":[{"stockCode":"322000","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":121048903311,"operatingIncome":14675004746,"netIncome":11971210515,"prevYearRevenue":100643052895,"prevYearOperatingIncome":3422607147,"prevYearNetIncome":737184351,"source":"11014","updatedAt":"2026-08-26T22:20:12.662Z"},{"stockCode":"322000","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":152645481443,"operatingIncome":14520929057,"netIncome":19394484791,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:12.663Z"},{"stockCode":"322000","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":159891480289,"operatingIncome":29019440879,"netIncome":22252983884,"prevYearRevenue":85252492691,"prevYearOperatingIncome":-3034352326,"prevYearNetIncome":-1083781808,"source":"11013","updatedAt":"2026-08-26T22:20:12.145Z"},{"stockCode":"322000","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":165037257503,"operatingIncome":36114687944,"netIncome":30744622941,"prevYearRevenue":133712996227,"prevYearOperatingIncome":15061308978,"prevYearNetIncome":11394765311,"source":"11012","updatedAt":"2026-08-26T22:20:12.404Z"}]}