{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/403870","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":"403870","name":"HPSP","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":54300,"marketCap":4468890000000,"sharesOutstanding":82300000,"asOf":"2026-09-26T15:09:35.566Z"},"valuation":{"fiscalYear":2025,"per":61.5,"perTtm":52.13,"ttmPeriod":"25Q3~26Q2","pbr":14.5,"psr":25.84,"evEbitda":46.16,"ev":4375771103544,"fcff":97821350188,"fcffYield":0.0224,"roe":0.2479,"revenueGrowth":{"y1":-0.0465,"y3":0.0277,"y5":null},"operatingIncomeGrowth":{"y1":-0.043,"y3":0.0182,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.910Z"},"price":{"high52w":83500,"low52w":28150,"fromHigh":-0.3497,"returns":[{"label":"1개월","value":0.0752},{"label":"3개월","value":0.0304},{"label":"6개월","value":0.2027},{"label":"1년","value":0.5971},{"label":"3년","value":0.801},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":1.93,"payoutPct":55.66},{"fiscalYear":2024,"dps":600,"yieldPct":2.24,"payoutPct":55.89},{"fiscalYear":2023,"dps":150,"yieldPct":0.32,"payoutPct":9.31},{"fiscalYear":2022,"dps":150,"yieldPct":0.28,"payoutPct":2.75},{"fiscalYear":2020,"dps":48300,"yieldPct":null,"payoutPct":95.62}],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":159336322822,"operatingIncome":85174462019,"netIncome":66005614943,"controllingNetIncome":null,"ebitda":85551655987,"fcff":72785612865,"cfo":82104669106,"capex":9449369879,"totalAssets":260926477131,"totalLiabilities":65554608357,"totalEquity":195371868774,"cash":130015123268,"totalDebt":3048223619},{"fiscalYear":2023,"statement":"별도","revenue":179086660832,"operatingIncome":95206074427,"netIncome":80432402487,"controllingNetIncome":null,"ebitda":null,"fcff":40323276805,"cfo":66377069616,"capex":26182308022,"totalAssets":320687606641,"totalLiabilities":43607317988,"totalEquity":277080288653,"cash":43324482752,"totalDebt":2235190998},{"fiscalYear":2024,"statement":"별도","revenue":181401607828,"operatingIncome":93945693775,"netIncome":86280231062,"controllingNetIncome":null,"ebitda":128083223849,"fcff":40332078257,"cfo":83829271621,"capex":43573347016,"totalAssets":319896333507,"totalLiabilities":41985505352,"totalEquity":277910828155,"cash":61287398968,"totalDebt":1512392028},{"fiscalYear":2025,"statement":"별도","revenue":172964572189,"operatingIncome":89902342748,"netIncome":72662225546,"controllingNetIncome":null,"ebitda":94805115380,"fcff":97821350188,"cfo":100205138390,"capex":2429181005,"totalAssets":369707189477,"totalLiabilities":61476437245,"totalEquity":308230752232,"cash":93941091316,"totalDebt":822194860}],"quarterly":[{"stockCode":"403870","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":32046764312,"operatingIncome":15107237458,"netIncome":13486774956,"prevYearRevenue":49721353095,"prevYearOperatingIncome":26164140121,"prevYearNetIncome":17054628913,"source":"11014","updatedAt":"2026-08-26T22:19:27.377Z"},{"stockCode":"403870","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":52675711310,"operatingIncome":27444049423,"netIncome":23270877189,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:27.381Z"},{"stockCode":"403870","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":31940241079,"operatingIncome":16135740469,"netIncome":24861849512,"prevYearRevenue":36895112050,"prevYearOperatingIncome":18707372049,"prevYearNetIncome":15201346429,"source":"11013","updatedAt":"2026-08-26T22:19:26.835Z"},{"stockCode":"403870","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":46122709544,"operatingIncome":28314481932,"netIncome":24107089713,"prevYearRevenue":51346984517,"prevYearOperatingIncome":28643683818,"prevYearNetIncome":20703226972,"source":"11012","updatedAt":"2026-08-26T22:19:27.097Z"}]}