{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/041920","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":"041920","name":"메디아나","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":8580,"marketCap":159572753340,"sharesOutstanding":18598223,"asOf":"2026-09-26T15:09:35.367Z"},"valuation":{"fiscalYear":2025,"per":30.25,"perTtm":16.59,"ttmPeriod":"25Q3~26Q2","pbr":1.18,"psr":2.46,"evEbitda":null,"ev":132633474909,"fcff":4919082412,"fcffYield":0.0371,"roe":0.0401,"revenueGrowth":{"y1":0.1386,"y3":-0.0169,"y5":-0.0077},"operatingIncomeGrowth":{"y1":3.545,"y3":-0.1753,"y5":-0.1759},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.518Z"},"price":{"high52w":28650,"low52w":4870,"fromHigh":-0.7005,"returns":[{"label":"1개월","value":-0.053},{"label":"3개월","value":-0.1974},{"label":"6개월","value":-0.5688},{"label":"1년","value":0.6758},{"label":"3년","value":0.3883},{"label":"5년","value":0.2795}]},"dividends":[{"fiscalYear":2023,"dps":25,"yieldPct":0.3,"payoutPct":4.4},{"fiscalYear":2022,"dps":50,"yieldPct":0.9,"payoutPct":7.5},{"fiscalYear":2021,"dps":27,"yieldPct":0.3,"payoutPct":4.9},{"fiscalYear":2020,"dps":50,"yieldPct":0.3,"payoutPct":3.8},{"fiscalYear":2017,"dps":50,"yieldPct":0.5,"payoutPct":10.69}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":46826223721,"operatingIncome":3474698651,"netIncome":3240774811,"controllingNetIncome":3240774811,"ebitda":null,"fcff":440595217,"cfo":3710680233,"capex":3312222299,"totalAssets":56785374719,"totalLiabilities":7344555230,"totalEquity":49440819489,"cash":8878788427,"totalDebt":1236640000},{"fiscalYear":2019,"statement":"연결","revenue":48399859471,"operatingIncome":7701723520,"netIncome":6745157273,"controllingNetIncome":6745157273,"ebitda":16609793019,"fcff":9046443085,"cfo":12181603159,"capex":3139120362,"totalAssets":64760523856,"totalLiabilities":7823018099,"totalEquity":56937505757,"cash":15785740790,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":67519209000,"operatingIncome":15655288153,"netIncome":11241412338,"controllingNetIncome":11241412338,"ebitda":17102269093,"fcff":7685364600,"cfo":9407119242,"capex":1721754642,"totalAssets":76762249720,"totalLiabilities":8453202042,"totalEquity":68309047678,"cash":21699135765,"totalDebt":0},{"fiscalYear":2021,"statement":"연결","revenue":56802196319,"operatingIncome":8259725752,"netIncome":8774275601,"controllingNetIncome":8774275601,"ebitda":9978604281,"fcff":10412420705,"cfo":12132729255,"capex":1720308625,"totalAssets":90170329991,"totalLiabilities":11433176263,"totalEquity":78737153728,"cash":32424165888,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":68346731750,"operatingIncome":10610097890,"netIncome":10597920980,"controllingNetIncome":10597920980,"ebitda":11951131564,"fcff":9211307564,"cfo":9699404679,"capex":488097128,"totalAssets":103445326685,"totalLiabilities":13384006579,"totalEquity":90061320106,"cash":23746403132,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":78421203014,"operatingIncome":9402286818,"netIncome":8893421851,"controllingNetIncome":8893421851,"ebitda":10040559434,"fcff":14177259106,"cfo":14565970835,"capex":408043389,"totalAssets":111922367875,"totalLiabilities":11284088983,"totalEquity":100638278892,"cash":35523583537,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":57038971899,"operatingIncome":1309225935,"netIncome":6212040496,"controllingNetIncome":6212040496,"ebitda":2997972331,"fcff":4324194836,"cfo":5105375663,"capex":796796951,"totalAssets":139558595671,"totalLiabilities":11762671776,"totalEquity":127795923895,"cash":16183963195,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":64944817855,"operatingIncome":5950379397,"netIncome":5274496431,"controllingNetIncome":5274496431,"ebitda":null,"fcff":4919082412,"cfo":5504109274,"capex":608496892,"totalAssets":146835881738,"totalLiabilities":11403632924,"totalEquity":135432248814,"cash":26939278431,"totalDebt":null}],"quarterly":[{"stockCode":"041920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15003243410,"operatingIncome":1579805028,"netIncome":2273539294,"prevYearRevenue":13039086477,"prevYearOperatingIncome":-695280093,"prevYearNetIncome":-1168393521,"source":"11014","updatedAt":"2026-08-26T22:25:10.996Z"},{"stockCode":"041920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19229755285,"operatingIncome":1873913860,"netIncome":1883383290,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:10.999Z"},{"stockCode":"041920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16077741380,"operatingIncome":1609939050,"netIncome":2354527861,"prevYearRevenue":15026979739,"prevYearOperatingIncome":1256971448,"prevYearNetIncome":1547685529,"source":"11013","updatedAt":"2026-08-26T22:25:10.459Z"},{"stockCode":"041920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":21144137049,"operatingIncome":2950303182,"netIncome":3108957229,"prevYearRevenue":15684839421,"prevYearOperatingIncome":1239689061,"prevYearNetIncome":-430111682,"source":"11012","updatedAt":"2026-08-26T22:25:10.699Z"}]}