{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009420","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":"009420","name":"한올바이오파마","market":"KOSPI","sector":"의약품 제조업","lastPrice":45950,"marketCap":2400457316100,"sharesOutstanding":52240638,"asOf":"2026-09-26T15:09:35.298Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":14.85,"psr":15.47,"evEbitda":1568.21,"ev":2407631188779,"fcff":-16351628856,"fcffYield":-0.0068,"roe":-0.0337,"revenueGrowth":{"y1":0.1169,"y3":0.1216,"y5":0.1186},"operatingIncomeGrowth":{"y1":-4.9736,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.233Z"},"price":{"high52w":70700,"low52w":32750,"fromHigh":-0.3501,"returns":[{"label":"1개월","value":-0.2854},{"label":"3개월","value":-0.205},{"label":"6개월","value":-0.2741},{"label":"1년","value":0.4967},{"label":"3년","value":0.4074},{"label":"5년","value":1.0886}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":80022559942,"operatingIncome":-4279947876,"netIncome":-7077356954,"controllingNetIncome":-7077356954,"ebitda":-3349878321,"fcff":-1862246606,"cfo":-454023696,"capex":1943269574,"totalAssets":117125562001,"totalLiabilities":21909162623,"totalEquity":95216399378,"cash":9287656805,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":82881524071,"operatingIncome":285400581,"netIncome":2026026424,"controllingNetIncome":2026026424,"ebitda":null,"fcff":972396068,"cfo":3950368121,"capex":2977972053,"totalAssets":124730823162,"totalLiabilities":20373365518,"totalEquity":104357457644,"cash":9499037857,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":84230756083,"operatingIncome":3540013299,"netIncome":5813253664,"controllingNetIncome":5813253664,"ebitda":7642601761,"fcff":39930618151,"cfo":42138652265,"capex":2208034114,"totalAssets":168695546893,"totalLiabilities":57497660963,"totalEquity":111197885930,"cash":41922274059,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":91839350940,"operatingIncome":5473828377,"netIncome":3300102186,"controllingNetIncome":3300102186,"ebitda":11637176129,"fcff":-4913313232,"cfo":-2994392103,"capex":1918921129,"totalAssets":162304333363,"totalLiabilities":45386080654,"totalEquity":116918252709,"cash":22682394423,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":108452042397,"operatingIncome":17089604759,"netIncome":19174349790,"controllingNetIncome":19174349790,"ebitda":19437826311,"fcff":12339723906,"cfo":20490918611,"capex":8151194705,"totalAssets":191383402868,"totalLiabilities":50965912355,"totalEquity":140417490513,"cash":6120056033,"totalDebt":568183399},{"fiscalYear":2020,"statement":"연결","revenue":88602270090,"operatingIncome":5935188193,"netIncome":19764498918,"controllingNetIncome":19764498918,"ebitda":8233533115,"fcff":-6298124879,"cfo":929290569,"capex":7227415448,"totalAssets":220132430899,"totalLiabilities":38858947934,"totalEquity":181273482965,"cash":4200417295,"totalDebt":551514432},{"fiscalYear":2021,"statement":"연결","revenue":101594443691,"operatingIncome":10099118837,"netIncome":8896137176,"controllingNetIncome":8896137176,"ebitda":12261099328,"fcff":-8135974685,"cfo":839871903,"capex":8975846588,"totalAssets":198477805328,"totalLiabilities":34985661619,"totalEquity":163492143709,"cash":12794273522,"totalDebt":1335112753},{"fiscalYear":2022,"statement":"연결","revenue":109995418981,"operatingIncome":1505787596,"netIncome":251473643,"controllingNetIncome":251473643,"ebitda":2818058348,"fcff":19174697677,"cfo":25204350565,"capex":6053325479,"totalAssets":213451232698,"totalLiabilities":45194772072,"totalEquity":168256460626,"cash":16840782324,"totalDebt":1310399671},{"fiscalYear":2023,"statement":"연결","revenue":134909837622,"operatingIncome":2211359603,"netIncome":3508607559,"controllingNetIncome":3508607559,"ebitda":null,"fcff":20820571209,"cfo":29642920058,"capex":8872162317,"totalAssets":239746992700,"totalLiabilities":53528622870,"totalEquity":186218369830,"cash":33722513722,"totalDebt":1290529653},{"fiscalYear":2024,"statement":"연결","revenue":138943698757,"operatingIncome":230474890,"netIncome":-1804843479,"controllingNetIncome":-1804843479,"ebitda":4134733892,"fcff":-12631494834,"cfo":9360058092,"capex":22046907303,"totalAssets":212880605189,"totalLiabilities":44529201856,"totalEquity":168351403333,"cash":16386156700,"totalDebt":1447813677},{"fiscalYear":2025,"statement":"연결","revenue":155184524107,"operatingIncome":-915814382,"netIncome":-5559162634,"controllingNetIncome":-5559162634,"ebitda":1535274541,"fcff":-16351628856,"cfo":-2340357567,"capex":14115740358,"totalAssets":225224012033,"totalLiabilities":63542611197,"totalEquity":161681400836,"cash":24743015950,"totalDebt":31916888629}],"quarterly":[{"stockCode":"009420","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":40803569354,"operatingIncome":348875709,"netIncome":298958019,"prevYearRevenue":36839656251,"prevYearOperatingIncome":430155408,"prevYearNetIncome":221925805,"source":"11014","updatedAt":"2026-08-26T22:19:32.821Z"},{"stockCode":"009420","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":37548994451,"operatingIncome":-2016046551,"netIncome":-6249378554,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:32.827Z"},{"stockCode":"009420","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":40030619639,"operatingIncome":838726386,"netIncome":275003828,"prevYearRevenue":36150425038,"prevYearOperatingIncome":-394461621,"prevYearNetIncome":-207514535,"source":"11013","updatedAt":"2026-08-26T22:19:32.294Z"},{"stockCode":"009420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":44275731477,"operatingIncome":5597740049,"netIncome":-19228508521,"prevYearRevenue":40681535264,"prevYearOperatingIncome":1145818081,"prevYearNetIncome":598772436,"source":"11012","updatedAt":"2026-08-26T22:19:32.545Z"}]}