{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/036220","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":"036220","name":"오상헬스케어","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":6490,"marketCap":92868109840,"sharesOutstanding":14309416,"asOf":"2026-09-26T15:09:35.355Z"},"valuation":{"fiscalYear":2025,"per":29.87,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.33,"psr":0.72,"evEbitda":12.27,"ev":115583749531,"fcff":-11931662075,"fcffYield":-0.1032,"roe":0.011,"revenueGrowth":{"y1":0.5981,"y3":-0.1278,"y5":-0.1299},"operatingIncomeGrowth":{"y1":null,"y3":-0.6335,"y5":-0.5677},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.781Z"},"price":{"high52w":14720,"low52w":5390,"fromHigh":-0.5591,"returns":[{"label":"1개월","value":-0.0648},{"label":"3개월","value":0.2041},{"label":"6개월","value":-0.3051},{"label":"1년","value":-0.5433},{"label":"3년","value":null},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2,"payoutPct":88.5},{"fiscalYear":2024,"dps":500,"yieldPct":4.1,"payoutPct":null},{"fiscalYear":2023,"dps":2000,"yieldPct":null,"payoutPct":21.6},{"fiscalYear":2022,"dps":3000,"yieldPct":null,"payoutPct":93.3},{"fiscalYear":2021,"dps":1000,"yieldPct":null,"payoutPct":836.3},{"fiscalYear":2020,"dps":2000,"yieldPct":null,"payoutPct":19.6},{"fiscalYear":2018,"dps":50,"yieldPct":10,"payoutPct":28.4}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":56145505371,"operatingIncome":1017984045,"netIncome":2146291155,"controllingNetIncome":null,"ebitda":3524655405,"fcff":-857964812,"cfo":971802033,"capex":1829766845,"totalAssets":81161511766,"totalLiabilities":20289798919,"totalEquity":60871712847,"cash":4098889847,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":257967344456,"operatingIncome":160718478128,"netIncome":124996259146,"controllingNetIncome":null,"ebitda":163021512484,"fcff":93198475701,"cfo":101161764562,"capex":7963288861,"totalAssets":244715665149,"totalLiabilities":46625833573,"totalEquity":198089831576,"cash":68901072107,"totalDebt":2000000000},{"fiscalYear":2021,"statement":"연결","revenue":132326879204,"operatingIncome":-7083727446,"netIncome":1473132550,"controllingNetIncome":1460426016,"ebitda":-2333287222,"fcff":915722890,"cfo":10807351786,"capex":9898453711,"totalAssets":189374874265,"totalLiabilities":10895590704,"totalEquity":178479283561,"cash":47106150257,"totalDebt":598889181},{"fiscalYear":2022,"statement":"연결","revenue":193893072828,"operatingIncome":49300174288,"netIncome":40660749810,"controllingNetIncome":40646921172,"ebitda":53739406263,"fcff":30472102146,"cfo":42353497355,"capex":11901101694,"totalAssets":249183571300,"totalLiabilities":49291065099,"totalEquity":199892506201,"cash":38139804806,"totalDebt":711813025},{"fiscalYear":2023,"statement":"연결","revenue":355846882565,"operatingIncome":142827493353,"netIncome":116664689672,"controllingNetIncome":116435775517,"ebitda":151246260442,"fcff":116750619512,"cfo":152595520047,"capex":35882399503,"totalAssets":320546708566,"totalLiabilities":27256040100,"totalEquity":293290668466,"cash":109615465540,"totalDebt":697795199},{"fiscalYear":2024,"statement":"연결","revenue":80488364604,"operatingIncome":-24784976694,"netIncome":-11391203913,"controllingNetIncome":-11364443355,"ebitda":-19475254676,"fcff":-51751650185,"cfo":-38767362947,"capex":13005481825,"totalAssets":295000202043,"totalLiabilities":8982220742,"totalEquity":286017981301,"cash":9362926998,"totalDebt":940326541},{"fiscalYear":2025,"statement":"연결","revenue":128628728661,"operatingIncome":2426328739,"netIncome":3106565420,"controllingNetIncome":3108914149,"ebitda":9417101650,"fcff":-11931662075,"cfo":6213105783,"capex":19009719318,"totalAssets":336205562297,"totalLiabilities":54886759478,"totalEquity":281318802819,"cash":21589877236,"totalDebt":44305516927}],"quarterly":[{"stockCode":"036220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":25493244002,"operatingIncome":-4861553521,"netIncome":3004965049,"prevYearRevenue":20431940771,"prevYearOperatingIncome":-7145882330,"prevYearNetIncome":-5454767442,"source":"11014","updatedAt":"2026-08-26T22:27:35.688Z"},{"stockCode":"036220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":28972069664,"operatingIncome":-3191811562,"netIncome":-3607017552,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:35.692Z"},{"stockCode":"036220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22875879017,"operatingIncome":-4385103323,"netIncome":-3602497223,"prevYearRevenue":32128593072,"prevYearOperatingIncome":4070386903,"prevYearNetIncome":3945457163,"source":"11013","updatedAt":"2026-08-26T22:27:35.167Z"},{"stockCode":"036220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":19136783666,"operatingIncome":-8083381927,"netIncome":-4270745467,"prevYearRevenue":42034821923,"prevYearOperatingIncome":6409306919,"prevYearNetIncome":-236839240,"source":"11012","updatedAt":"2026-08-26T22:27:35.407Z"}]}