{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005860","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":"005860","name":"한일사료","market":"KOSDAQ","sector":"동물용 사료 및 조제식품 제조업","lastPrice":2330,"marketCap":91810586050,"sharesOutstanding":39403685,"asOf":"2026-09-26T15:09:35.282Z"},"valuation":{"fiscalYear":2025,"per":14.4,"perTtm":16.92,"ttmPeriod":"25Q3~26Q2","pbr":0.56,"psr":0.2,"evEbitda":12.91,"ev":84984264196,"fcff":16337300623,"fcffYield":0.1922,"roe":0.0394,"revenueGrowth":{"y1":0.0554,"y3":0.0366,"y5":0.0652},"operatingIncomeGrowth":{"y1":0.5858,"y3":null,"y5":0.1132},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.168Z"},"price":{"high52w":4570,"low52w":2095,"fromHigh":-0.4902,"returns":[{"label":"1개월","value":-0.0312},{"label":"3개월","value":0.0965},{"label":"6개월","value":-0.3745},{"label":"1년","value":-0.295},{"label":"3년","value":-0.5043},{"label":"5년","value":0.0888}]},"dividends":[{"fiscalYear":2025,"dps":75,"yieldPct":2.4,"payoutPct":46.3},{"fiscalYear":2024,"dps":50,"yieldPct":1.4,"payoutPct":49.1},{"fiscalYear":2023,"dps":75,"yieldPct":1.7,"payoutPct":2.6},{"fiscalYear":2021,"dps":25,"yieldPct":1.3,"payoutPct":13.7},{"fiscalYear":2020,"dps":25,"yieldPct":1.4,"payoutPct":45.8},{"fiscalYear":2019,"dps":25,"yieldPct":1.4,"payoutPct":null},{"fiscalYear":2018,"dps":25,"yieldPct":1.4,"payoutPct":275.6},{"fiscalYear":2017,"dps":25,"yieldPct":1.3,"payoutPct":52.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":307837434057,"operatingIncome":2057668669,"netIncome":396734882,"controllingNetIncome":357375325,"ebitda":8228016294,"fcff":-23186402548,"cfo":-23553969095,"capex":1452019440,"totalAssets":173475767817,"totalLiabilities":111466344670,"totalEquity":62009423147,"cash":12400567794,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":343495229822,"operatingIncome":4440260824,"netIncome":-2196336897,"controllingNetIncome":-2382625059,"ebitda":null,"fcff":-5742040921,"cfo":-8093029020,"capex":932110467,"totalAssets":176631166845,"totalLiabilities":114617100403,"totalEquity":62014066442,"cash":13507274151,"totalDebt":90237648609},{"fiscalYear":2020,"statement":"연결","revenue":331607508830,"operatingIncome":3429452126,"netIncome":2317196265,"controllingNetIncome":2151958387,"ebitda":4473404955,"fcff":15301635586,"cfo":15430533329,"capex":2040410063,"totalAssets":152562131836,"totalLiabilities":89512582281,"totalEquity":63049549555,"cash":11910556281,"totalDebt":66819805401},{"fiscalYear":2021,"statement":"연결","revenue":355783598582,"operatingIncome":13619069878,"netIncome":7361494601,"controllingNetIncome":7213007456,"ebitda":14124077071,"fcff":-11056415985,"cfo":-11911263953,"capex":498352082,"totalAssets":175091150250,"totalLiabilities":105679917798,"totalEquity":69411232452,"cash":12432159287,"totalDebt":72263556892},{"fiscalYear":2022,"statement":"연결","revenue":408316564865,"operatingIncome":-8242501275,"netIncome":-14083558620,"controllingNetIncome":-14191182402,"ebitda":-6233323828,"fcff":-20132193616,"cfo":-19835633300,"capex":3349503299,"totalAssets":187888569362,"totalLiabilities":133320215729,"totalEquity":54568353633,"cash":19256077483,"totalDebt":111208695600},{"fiscalYear":2023,"statement":"연결","revenue":396938179132,"operatingIncome":1767518597,"netIncome":115269307240,"controllingNetIncome":115095651368,"ebitda":15457209008,"fcff":-1073375989,"cfo":6874219158,"capex":11661780028,"totalAssets":241515900189,"totalLiabilities":84736701660,"totalEquity":156779198529,"cash":24913055166,"totalDebt":54509782957},{"fiscalYear":2024,"statement":"연결","revenue":430978104202,"operatingIncome":3696238401,"netIncome":3667164631,"controllingNetIncome":3685572354,"ebitda":null,"fcff":7733566708,"cfo":12042575408,"capex":6059588034,"totalAssets":207581085972,"totalLiabilities":50691587128,"totalEquity":156889498844,"cash":27101624491,"totalDebt":31873148654},{"fiscalYear":2025,"statement":"연결","revenue":454852166662,"operatingIncome":5861470994,"netIncome":6246145152,"controllingNetIncome":6376868459,"ebitda":6581565997,"fcff":16337300623,"cfo":15738418978,"capex":1046417575,"totalAssets":209428791267,"totalLiabilities":44753644685,"totalEquity":164675146582,"cash":35229870987,"totalDebt":28403549133}],"quarterly":[{"stockCode":"005860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":124541291050,"operatingIncome":2545839294,"netIncome":2115176303,"prevYearRevenue":106188721379,"prevYearOperatingIncome":523669826,"prevYearNetIncome":2045740816,"source":"11014","updatedAt":"2026-08-26T22:27:37.260Z"},{"stockCode":"005860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":114051287780,"operatingIncome":1853633468,"netIncome":1742549092,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:37.264Z"},{"stockCode":"005860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":125478412032,"operatingIncome":1483337930,"netIncome":1796874552,"prevYearRevenue":108360406669,"prevYearOperatingIncome":423427268,"prevYearNetIncome":642252243,"source":"11013","updatedAt":"2026-08-26T22:27:36.731Z"},{"stockCode":"005860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":119772795032,"operatingIncome":-377176917,"netIncome":-229457899,"prevYearRevenue":107899181163,"prevYearOperatingIncome":1038570964,"prevYearNetIncome":1746167514,"source":"11012","updatedAt":"2026-08-26T22:27:36.975Z"}]}