{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/329180","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":"329180","name":"HD현대중공업","market":"KOSPI","sector":"선박 및 보트 건조업","lastPrice":455500,"marketCap":47809837987500,"sharesOutstanding":104961225,"asOf":"2026-09-26T15:09:35.538Z"},"valuation":{"fiscalYear":2025,"per":33.78,"perTtm":19,"ttmPeriod":"25Q3~26Q2","pbr":5.12,"psr":2.72,"evEbitda":null,"ev":45976664033500,"fcff":2999851064915,"fcffYield":0.0652,"roe":0.1882,"revenueGrowth":{"y1":0.2136,"y3":0.248,"y5":0.1616},"operatingIncomeGrowth":{"y1":1.8892,"y3":null,"y5":1.2878},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.820Z"},"price":{"high52w":745000,"low52w":422000,"fromHigh":-0.3886,"returns":[{"label":"1개월","value":-0.0309},{"label":"3개월","value":-0.1924},{"label":"6개월","value":-0.0863},{"label":"1년","value":-0.0732},{"label":"3년","value":2.7583},{"label":"5년","value":3.6959}]},"dividends":[{"fiscalYear":2025,"dps":5661,"yieldPct":1.08,"payoutPct":40},{"fiscalYear":2024,"dps":2090,"yieldPct":0.7,"payoutPct":29.9}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":8312009823000,"operatingIncome":32509061000,"netIncome":-431445898000,"controllingNetIncome":-431445898000,"ebitda":331630273000,"fcff":-329207849620,"cfo":-199999817000,"capex":236110130000,"totalAssets":13799657849000,"totalLiabilities":8438873228000,"totalEquity":5360784621000,"cash":1314823009000,"totalDebt":16343609000},{"fiscalYear":2021,"statement":"연결","revenue":8311275924000,"operatingIncome":-800262777000,"netIncome":-814227962000,"controllingNetIncome":null,"ebitda":-530512789000,"fcff":582736212460,"cfo":762061398000,"capex":265190165000,"totalAssets":15078671491000,"totalLiabilities":9484646542000,"totalEquity":5594024949000,"cash":2137391421000,"totalDebt":18798266000},{"fiscalYear":2022,"statement":"연결","revenue":9045480488000,"operatingIncome":-289151153000,"netIncome":-352064622000,"controllingNetIncome":null,"ebitda":-60544352000,"fcff":-382918183320,"cfo":71218400000,"capex":514151933000,"totalAssets":16289398053000,"totalLiabilities":11001578566000,"totalEquity":5287819487000,"cash":744148120000,"totalDebt":44451122000},{"fiscalYear":2023,"statement":"연결","revenue":11963925991000,"operatingIncome":178639965000,"netIncome":24689214000,"controllingNetIncome":24686073000,"ebitda":460268987000,"fcff":-261260334960,"cfo":168837181000,"capex":513905524000,"totalAssets":17133618109000,"totalLiabilities":11926177799000,"totalEquity":5207440310000,"cash":928043107000,"totalDebt":39086565000},{"fiscalYear":2024,"statement":"연결","revenue":14486453544000,"operatingIncome":705223483000,"netIncome":621509420000,"controllingNetIncome":621509050000,"ebitda":1012649065000,"fcff":2476651235814,"cfo":2883882708000,"capex":496598600000,"totalAssets":19390946750000,"totalLiabilities":13686498249000,"totalEquity":5704448501000,"cash":1257867151000,"totalDebt":33322417000},{"fiscalYear":2025,"statement":"연결","revenue":17580633257000,"operatingIncome":2037510103000,"netIncome":1415484565000,"controllingNetIncome":1415484774000,"ebitda":null,"fcff":2999851064915,"cfo":3510392442000,"capex":541489838000,"totalAssets":26163044535000,"totalLiabilities":16821424437000,"totalEquity":9341620098000,"cash":1869917695000,"totalDebt":36743741000}],"quarterly":[{"stockCode":"329180","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4417898203000,"operatingIncome":557285392000,"netIncome":430790463000,"prevYearRevenue":3609175683000,"prevYearOperatingIncome":206145004000,"prevYearNetIncome":72198125000,"source":"11014","updatedAt":"2026-08-26T22:18:43.018Z"},{"stockCode":"329180","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5193094476000,"operatingIncome":575034555000,"netIncome":489552450000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:43.021Z"},{"stockCode":"329180","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5916331790000,"operatingIncome":905385908000,"netIncome":773812345000,"prevYearRevenue":3822515741000,"prevYearOperatingIncome":433734171000,"prevYearNetIncome":284230314000,"source":"11013","updatedAt":"2026-08-26T22:18:42.499Z"},{"stockCode":"329180","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6332155044000,"operatingIncome":1039937627000,"netIncome":822143129000,"prevYearRevenue":4147124837000,"prevYearOperatingIncome":471455984000,"prevYearNetIncome":210911338000,"source":"11012","updatedAt":"2026-08-26T22:18:42.758Z"}]}