{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/042700","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":"042700","name":"한미반도체","market":"KOSPI","sector":"특수 목적용 기계 제조업","lastPrice":240000,"marketCap":22874928000000,"sharesOutstanding":95312200,"asOf":"2026-09-26T15:09:35.369Z"},"valuation":{"fiscalYear":2025,"per":106.89,"perTtm":103.02,"ttmPeriod":"25Q3~26Q2","pbr":33.14,"psr":39.67,"evEbitda":85.95,"ev":22601246942419,"fcff":135200079663,"fcffYield":0.006,"roe":0.3476,"revenueGrowth":{"y1":0.0318,"y3":0.2074,"y5":0.1751},"operatingIncomeGrowth":{"y1":-0.0157,"y3":0.3099,"y5":0.3041},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.126Z"},"price":{"high52w":409500,"low52w":91500,"fromHigh":-0.4139,"returns":[{"label":"1개월","value":0.0811},{"label":"3개월","value":-0.068},{"label":"6개월","value":-0.1289},{"label":"1년","value":1.6726},{"label":"3년","value":3.5541},{"label":"5년","value":14.1066}]},"dividends":[{"fiscalYear":2025,"dps":800,"yieldPct":0.4,"payoutPct":35.5},{"fiscalYear":2024,"dps":720,"yieldPct":0.7,"payoutPct":44.8},{"fiscalYear":2023,"dps":420,"yieldPct":0.6,"payoutPct":15.2},{"fiscalYear":2022,"dps":200,"yieldPct":1.6,"payoutPct":21.1},{"fiscalYear":2021,"dps":600,"yieldPct":1.7,"payoutPct":28.4},{"fiscalYear":2020,"dps":400,"yieldPct":2.4,"payoutPct":39.2},{"fiscalYear":2019,"dps":100,"yieldPct":1.3,"payoutPct":26.1},{"fiscalYear":2018,"dps":250,"yieldPct":3.2,"payoutPct":25.5}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":117791353740,"operatingIncome":22741656873,"netIncome":21798920484,"controllingNetIncome":null,"ebitda":27308237834,"fcff":31821436715,"cfo":35703756722,"capex":3884566169,"totalAssets":225559495944,"totalLiabilities":31598220158,"totalEquity":193961275786,"cash":35959586487,"totalDebt":0},{"fiscalYear":2016,"statement":"연결","revenue":166268021834,"operatingIncome":38554457582,"netIncome":31445454320,"controllingNetIncome":null,"ebitda":43259980613,"fcff":28472120835,"cfo":38100568069,"capex":9700871222,"totalAssets":284988380023,"totalLiabilities":75643573774,"totalEquity":209344806249,"cash":68623111481,"totalDebt":28137456954},{"fiscalYear":2017,"statement":"연결","revenue":197300043409,"operatingIncome":51655165751,"netIncome":9500246912,"controllingNetIncome":9500246912,"ebitda":56605971696,"fcff":23919550612,"cfo":36015991397,"capex":12311735365,"totalAssets":285064244128,"totalLiabilities":78890956748,"totalEquity":206173287380,"cash":73470890403,"totalDebt":14771640219},{"fiscalYear":2018,"statement":"연결","revenue":217114859555,"operatingIncome":56788924892,"netIncome":49272961449,"controllingNetIncome":49272961449,"ebitda":61821521104,"fcff":21257362792,"cfo":45626978011,"capex":24557697738,"totalAssets":246028948270,"totalLiabilities":30471881395,"totalEquity":215557066875,"cash":24854971910,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":120377520384,"operatingIncome":13725362614,"netIncome":19262572161,"controllingNetIncome":19262572161,"ebitda":20169752622,"fcff":7972289737,"cfo":27170525034,"capex":19251429079,"totalAssets":257474681329,"totalLiabilities":37769479525,"totalEquity":219705201804,"cash":47806100487,"totalDebt":186686813},{"fiscalYear":2020,"statement":"연결","revenue":257385897660,"operatingIncome":66649466315,"netIncome":50131485364,"controllingNetIncome":50131485364,"ebitda":72782343243,"fcff":29758720044,"cfo":37483996929,"capex":7756417423,"totalAssets":326966868038,"totalLiabilities":69876325235,"totalEquity":257090542803,"cash":81154267884,"totalDebt":281585116},{"fiscalYear":2021,"statement":"연결","revenue":373169401913,"operatingIncome":122419465500,"netIncome":104438304265,"controllingNetIncome":104438304265,"ebitda":128892662656,"fcff":25460274815,"cfo":52279090690,"capex":26839822145,"totalAssets":429285683427,"totalLiabilities":82473641150,"totalEquity":346812042277,"cash":49608464797,"totalDebt":635280249},{"fiscalYear":2022,"statement":"연결","revenue":327592058714,"operatingIncome":111859422080,"netIncome":92259257411,"controllingNetIncome":92259257411,"ebitda":120612046251,"fcff":100288252307,"cfo":109501808221,"capex":9293288285,"totalAssets":455432965985,"totalLiabilities":65336210199,"totalEquity":390096755786,"cash":90895691895,"totalDebt":2193975110},{"fiscalYear":2023,"statement":"연결","revenue":159008528366,"operatingIncome":34571410992,"netIncome":267167515858,"controllingNetIncome":267167515858,"ebitda":43220060066,"fcff":17422962633,"cfo":44990807438,"capex":27615344962,"totalAssets":723839103741,"totalLiabilities":151940478614,"totalEquity":571898625127,"cash":179732421459,"totalDebt":1115519586},{"fiscalYear":2024,"statement":"연결","revenue":558917191547,"operatingIncome":255391604854,"netIncome":152614498001,"controllingNetIncome":152614498001,"ebitda":265163612489,"fcff":87653920888,"cfo":141363819580,"capex":53786978690,"totalAssets":710872366678,"totalLiabilities":169984503289,"totalEquity":540887863389,"cash":103966003566,"totalDebt":2909035876},{"fiscalYear":2025,"statement":"연결","revenue":576684619527,"operatingIncome":251390142142,"netIncome":214007548411,"controllingNetIncome":214007548411,"ebitda":262944335110,"fcff":135200079663,"cfo":228626759780,"capex":93735028436,"totalAssets":813331626120,"totalLiabilities":123004106583,"totalEquity":690327519537,"cash":276235377529,"totalDebt":2554319948}],"quarterly":[{"stockCode":"042700","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":166231357101,"operatingIncome":67822011689,"netIncome":65713248282,"prevYearRevenue":208525481067,"prevYearOperatingIncome":99304856058,"prevYearNetIncome":38390586877,"source":"11014","updatedAt":"2026-08-26T22:18:50.884Z"},{"stockCode":"042700","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":83014164855,"operatingIncome":27627813980,"netIncome":28858154027,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:50.886Z"},{"stockCode":"042700","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":50902076570,"operatingIncome":8456257107,"netIncome":19031751252,"prevYearRevenue":147391786483,"prevYearOperatingIncome":69632218786,"prevYearNetIncome":54748867394,"source":"11013","updatedAt":"2026-08-26T22:18:50.366Z"},{"stockCode":"042700","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":251163039356,"operatingIncome":130346798331,"netIncome":108430749379,"prevYearRevenue":180047311088,"prevYearOperatingIncome":86308097687,"prevYearNetIncome":64687278708,"source":"11012","updatedAt":"2026-08-26T22:18:50.615Z"}]}