{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002390","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":"002390","name":"한독","market":"KOSPI","sector":"의약품 제조업","lastPrice":8370,"marketCap":115200771210,"sharesOutstanding":13763533,"asOf":"2026-09-26T15:09:35.252Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.22,"evEbitda":17.59,"ev":467132242723,"fcff":-11855526118,"fcffYield":-0.0254,"roe":-0.0076,"revenueGrowth":{"y1":0.0548,"y3":-0.0053,"y5":0.0122},"operatingIncomeGrowth":{"y1":5.1122,"y3":-0.513,"y5":-0.35},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.482Z"},"price":{"high52w":12070,"low52w":6700,"fromHigh":-0.3065,"returns":[{"label":"1개월","value":-0.1171},{"label":"3개월","value":0.2493},{"label":"6개월","value":-0.2214},{"label":"1년","value":-0.2925},{"label":"3년","value":-0.3566},{"label":"5년","value":-0.6743}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":1.8,"payoutPct":-120.7},{"fiscalYear":2024,"dps":200,"yieldPct":1.7,"payoutPct":-5.2},{"fiscalYear":2023,"dps":300,"yieldPct":2.2,"payoutPct":-14.3},{"fiscalYear":2022,"dps":400,"yieldPct":2.4,"payoutPct":51.5},{"fiscalYear":2021,"dps":350,"yieldPct":1.5,"payoutPct":146.2},{"fiscalYear":2020,"dps":300,"yieldPct":0.9,"payoutPct":15.3},{"fiscalYear":2019,"dps":275,"yieldPct":1.2,"payoutPct":10.8},{"fiscalYear":2018,"dps":450,"yieldPct":1.5,"payoutPct":76.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":446731040934,"operatingIncome":22081198962,"netIncome":7062694905,"controllingNetIncome":7989532348,"ebitda":40828890087,"fcff":11899753562,"cfo":29455780145,"capex":21592444849,"totalAssets":652616126728,"totalLiabilities":339240242677,"totalEquity":313375884051,"cash":32502665370,"totalDebt":158426781206},{"fiscalYear":2019,"statement":"연결","revenue":473000099749,"operatingIncome":27467269538,"netIncome":33925732940,"controllingNetIncome":34928719289,"ebitda":48753537252,"fcff":-13266259062,"cfo":8798266178,"capex":26023482530,"totalAssets":748667225874,"totalLiabilities":404672384495,"totalEquity":343994841379,"cash":17994551662,"totalDebt":213650962922},{"fiscalYear":2020,"statement":"연결","revenue":503611879693,"operatingIncome":28376314663,"netIncome":26978482119,"controllingNetIncome":26959657812,"ebitda":47253649469,"fcff":5964456561,"cfo":24341172259,"capex":22666749959,"totalAssets":818926686626,"totalLiabilities":437077758330,"totalEquity":381848928296,"cash":23695813613,"totalDebt":232098292081},{"fiscalYear":2021,"statement":"연결","revenue":517641069438,"operatingIncome":28006350245,"netIncome":3288807244,"controllingNetIncome":3294816904,"ebitda":36824427559,"fcff":-1937200942,"cfo":37229141897,"capex":43458938189,"totalAssets":841561831887,"totalLiabilities":457565420779,"totalEquity":383996411108,"cash":30438789903,"totalDebt":256951018918},{"fiscalYear":2022,"statement":"연결","revenue":543759151916,"operatingIncome":28496185960,"netIncome":10595832696,"controllingNetIncome":10683543868,"ebitda":59124266875,"fcff":-7441100473,"cfo":30519188794,"capex":43738795111,"totalAssets":871106170067,"totalLiabilities":489250127554,"totalEquity":381856042513,"cash":36845841836,"totalDebt":297042010576},{"fiscalYear":2023,"statement":"연결","revenue":522741079531,"operatingIncome":12578832018,"netIncome":-28940426192,"controllingNetIncome":-28797445620,"ebitda":35752014471,"fcff":20068299432,"cfo":35976851404,"capex":26176242391,"totalAssets":790339658177,"totalLiabilities":449706525420,"totalEquity":340633132757,"cash":16555040864,"totalDebt":173661287950},{"fiscalYear":2024,"statement":"연결","revenue":507358329302,"operatingIncome":538506984,"netIncome":-52665955894,"controllingNetIncome":-52562762550,"ebitda":23645144233,"fcff":-22187247109,"cfo":-2787571335,"capex":19399675774,"totalAssets":788555006781,"totalLiabilities":499494735812,"totalEquity":289060270969,"cash":53044063735,"totalDebt":371482445215},{"fiscalYear":2025,"statement":"연결","revenue":535137855367,"operatingIncome":3291476727,"netIncome":-2238116610,"controllingNetIncome":-2153006036,"ebitda":26554569250,"fcff":-11855526118,"cfo":3982491151,"capex":15838017269,"totalAssets":790750159507,"totalLiabilities":512428746660,"totalEquity":278321412847,"cash":25067875515,"totalDebt":376999347028}],"quarterly":[{"stockCode":"002390","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":144676645380,"operatingIncome":182222124,"netIncome":3919648886,"prevYearRevenue":129042925653,"prevYearOperatingIncome":-3058828439,"prevYearNetIncome":-4013679542,"source":"11014","updatedAt":"2026-08-26T22:26:10.249Z"},{"stockCode":"002390","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":140054434877,"operatingIncome":4543878306,"netIncome":7945545657,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:10.253Z"},{"stockCode":"002390","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":135428158176,"operatingIncome":753230374,"netIncome":-8582629563,"prevYearRevenue":119872579579,"prevYearOperatingIncome":-1653171198,"prevYearNetIncome":-7723988053,"source":"11013","updatedAt":"2026-08-26T22:26:09.702Z"},{"stockCode":"002390","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":140725980751,"operatingIncome":2774300536,"netIncome":-12733786635,"prevYearRevenue":130534195531,"prevYearOperatingIncome":218547495,"prevYearNetIncome":-6379323100,"source":"11012","updatedAt":"2026-08-26T22:26:09.975Z"}]}