{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/054050","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":"054050","name":"NH농우바이오","market":"KOSDAQ","sector":"작물 재배업","lastPrice":7000,"marketCap":112213927000,"sharesOutstanding":16030561,"asOf":"2026-09-26T15:09:35.386Z"},"valuation":{"fiscalYear":2025,"per":9.13,"perTtm":8.74,"ttmPeriod":"25Q3~26Q2","pbr":0.4,"psr":0.71,"evEbitda":4.27,"ev":86178916729,"fcff":12346130623,"fcffYield":0.1433,"roe":0.0448,"revenueGrowth":{"y1":0.0975,"y3":0.0277,"y5":0.0408},"operatingIncomeGrowth":{"y1":0.2286,"y3":0.074,"y5":0.266},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.437Z"},"price":{"high52w":8900,"low52w":6540,"fromHigh":-0.2135,"returns":[{"label":"1개월","value":0.0294},{"label":"3개월","value":0.0703},{"label":"6개월","value":-0.1217},{"label":"1년","value":-0.1908},{"label":"3년","value":-0.1315},{"label":"5년","value":-0.4191}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":3,"payoutPct":32.6},{"fiscalYear":2024,"dps":220,"yieldPct":3,"payoutPct":32.3},{"fiscalYear":2023,"dps":200,"yieldPct":2.4,"payoutPct":31.1},{"fiscalYear":2022,"dps":200,"yieldPct":2.3,"payoutPct":32.6},{"fiscalYear":2021,"dps":200,"yieldPct":1.8,"payoutPct":39.4},{"fiscalYear":2020,"dps":200,"yieldPct":1.9,"payoutPct":33.9},{"fiscalYear":2019,"dps":200,"yieldPct":1.7,"payoutPct":45.9},{"fiscalYear":2018,"dps":350,"yieldPct":3.2,"payoutPct":18}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":104027074661,"operatingIncome":5187448906,"netIncome":28648917159,"controllingNetIncome":28664043600,"ebitda":10312658085,"fcff":26968286599,"cfo":26804737386,"capex":323737401,"totalAssets":264252672962,"totalLiabilities":35598311026,"totalEquity":228654361936,"cash":21023613465,"totalDebt":5270990476},{"fiscalYear":2019,"statement":"연결","revenue":121267017996,"operatingIncome":3931163431,"netIncome":6985733291,"controllingNetIncome":6984375684,"ebitda":10914483362,"fcff":-3823955988,"cfo":304246074,"capex":4385202036,"totalAssets":289864328942,"totalLiabilities":58109536780,"totalEquity":231754792162,"cash":17252761539,"totalDebt":17550893490},{"fiscalYear":2020,"statement":"연결","revenue":130030346784,"operatingIncome":4195074200,"netIncome":9456150360,"controllingNetIncome":9399742470,"ebitda":10915629220,"fcff":2184539116,"cfo":5989478211,"capex":4265680085,"totalAssets":301691666741,"totalLiabilities":65489946315,"totalEquity":236201720426,"cash":20995523609,"totalDebt":21258000000},{"fiscalYear":2021,"statement":"연결","revenue":132842717112,"operatingIncome":6823572896,"netIncome":6953223342,"controllingNetIncome":6930308858,"ebitda":13732014777,"fcff":4205577405,"cfo":3857292347,"capex":194320211,"totalAssets":311048574941,"totalLiabilities":67331820192,"totalEquity":243716754749,"cash":15456744939,"totalDebt":21279248191},{"fiscalYear":2022,"statement":"연결","revenue":146301268028,"operatingIncome":11011911336,"netIncome":9821132155,"controllingNetIncome":9878674481,"ebitda":17774871608,"fcff":9796079408,"cfo":9696125352,"capex":796801546,"totalAssets":327392665716,"totalLiabilities":77258300733,"totalEquity":250134364983,"cash":24130281969,"totalDebt":28842372803},{"fiscalYear":2023,"statement":"연결","revenue":135843611785,"operatingIncome":8944808701,"netIncome":10321401300,"controllingNetIncome":152767065,"ebitda":14318400334,"fcff":17496893794,"cfo":16330972018,"capex":23400040,"totalAssets":323808557595,"totalLiabilities":65817257974,"totalEquity":257991299621,"cash":34444882980,"totalDebt":20561350677},{"fiscalYear":2024,"statement":"연결","revenue":144680224580,"operatingIncome":11103130280,"netIncome":10908921044,"controllingNetIncome":10839322565,"ebitda":17308451965,"fcff":18142148896,"cfo":18984098165,"capex":1466249585,"totalAssets":343309351669,"totalLiabilities":71743947078,"totalEquity":271565404591,"cash":39750784612,"totalDebt":20084943468},{"fiscalYear":2025,"statement":"연결","revenue":158789058609,"operatingIncome":13641451850,"netIncome":12283185067,"controllingNetIncome":12288744426,"ebitda":20160627096,"fcff":12346130623,"cfo":14929777764,"capex":3125744483,"totalAssets":352924626454,"totalLiabilities":74511601720,"totalEquity":278413024734,"cash":48086313271,"totalDebt":22051303000}],"quarterly":[{"stockCode":"054050","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":38875764904,"operatingIncome":3730353021,"netIncome":4294752526,"prevYearRevenue":39300490239,"prevYearOperatingIncome":6506931103,"prevYearNetIncome":3263127878,"source":"11014","updatedAt":"2026-08-26T22:27:00.301Z"},{"stockCode":"054050","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":39184127424,"operatingIncome":-850687690,"netIncome":-1051960535,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:00.306Z"},{"stockCode":"054050","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":36367907871,"operatingIncome":5368432784,"netIncome":6406056535,"prevYearRevenue":37381787677,"prevYearOperatingIncome":7558071695,"prevYearNetIncome":6453750606,"source":"11013","updatedAt":"2026-08-26T22:26:59.768Z"},{"stockCode":"054050","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":46099500119,"operatingIncome":2499820674,"netIncome":3196744537,"prevYearRevenue":43347378604,"prevYearOperatingIncome":3203714824,"prevYearNetIncome":2586642470,"source":"11012","updatedAt":"2026-08-26T22:27:00.053Z"}]}