{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/084110","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":"084110","name":"휴온스글로벌","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":21450,"marketCap":271552967400,"sharesOutstanding":12659812,"asOf":"2026-09-26T15:09:35.422Z"},"valuation":{"fiscalYear":2025,"per":9.42,"perTtm":4.57,"ttmPeriod":"25Q3~26Q2","pbr":0.5,"psr":0.32,"evEbitda":null,"ev":381229330650,"fcff":49606350326,"fcffYield":0.1301,"roe":0.0541,"revenueGrowth":{"y1":0.0418,"y3":0.0845,"y5":0.1013},"operatingIncomeGrowth":{"y1":-0.0664,"y3":0.0155,"y5":0.0029},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.728Z"},"price":{"high52w":75300,"low52w":20600,"fromHigh":-0.7151,"returns":[{"label":"1개월","value":-0.3058},{"label":"3개월","value":-0.0488},{"label":"6개월","value":-0.6953},{"label":"1년","value":-0.5136},{"label":"3년","value":-0.0509},{"label":"5년","value":-0.654}]},"dividends":[{"fiscalYear":2025,"dps":880,"yieldPct":1.62,"payoutPct":37.2},{"fiscalYear":2024,"dps":525,"yieldPct":1.82,"payoutPct":24.8},{"fiscalYear":2023,"dps":525,"yieldPct":2.34,"payoutPct":16.8},{"fiscalYear":2022,"dps":500,"yieldPct":2.55,"payoutPct":null},{"fiscalYear":2021,"dps":500,"yieldPct":1.26,"payoutPct":148},{"fiscalYear":2020,"dps":400,"yieldPct":1.37,"payoutPct":10.6},{"fiscalYear":2019,"dps":400,"yieldPct":1.12,"payoutPct":16.3},{"fiscalYear":2018,"dps":500,"yieldPct":1.03,"payoutPct":17.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":378687481597,"operatingIncome":67964298056,"netIncome":60762312479,"controllingNetIncome":28906045872,"ebitda":77661627034,"fcff":573070123,"cfo":53415748364,"capex":53949410071,"totalAssets":672876686819,"totalLiabilities":134243507075,"totalEquity":538633179744,"cash":69418727345,"totalDebt":60384298131},{"fiscalYear":2019,"statement":"연결","revenue":449422998381,"operatingIncome":72912396052,"netIncome":57348918917,"controllingNetIncome":26657291367,"ebitda":89570009059,"fcff":31057408320,"cfo":65546999031,"capex":35754610447,"totalAssets":742152517077,"totalLiabilities":160353784617,"totalEquity":581798732460,"cash":73337324389,"totalDebt":71213750530},{"fiscalYear":2020,"statement":"연결","revenue":523047736598,"operatingIncome":89248773268,"netIncome":91042795103,"controllingNetIncome":42695966693,"ebitda":109163226422,"fcff":27675027005,"cfo":90591629977,"capex":64758912246,"totalAssets":949022681932,"totalLiabilities":293623932793,"totalEquity":655398749139,"cash":109261084400,"totalDebt":184762554926},{"fiscalYear":2021,"statement":"연결","revenue":579936549949,"operatingIncome":73342274601,"netIncome":32070878938,"controllingNetIncome":3994540846,"ebitda":113124230819,"fcff":-94075161862,"cfo":49821824905,"capex":145927099970,"totalAssets":1283747711421,"totalLiabilities":432627247486,"totalEquity":851120463935,"cash":218400053151,"totalDebt":206237462643},{"fiscalYear":2022,"statement":"연결","revenue":664364718200,"operatingIncome":86475529116,"netIncome":-33463130894,"controllingNetIncome":-60254134705,"ebitda":194474960556,"fcff":-9135022171,"cfo":64373889777,"capex":76268063663,"totalAssets":1243109219801,"totalLiabilities":457233625951,"totalEquity":785875593850,"cash":282646080203,"totalDebt":179933846795},{"fiscalYear":2023,"statement":"연결","revenue":758379660587,"operatingIncome":113949992836,"netIncome":92628240412,"controllingNetIncome":38383627226,"ebitda":null,"fcff":25325657800,"cfo":99967135362,"capex":81004340767,"totalAssets":1317964399910,"totalLiabilities":407287216717,"totalEquity":910677183193,"cash":241669223541,"totalDebt":224014151013},{"fiscalYear":2024,"statement":"연결","revenue":813460515145,"operatingIncome":96990827338,"netIncome":67127313803,"controllingNetIncome":25791032202,"ebitda":155872907415,"fcff":-27560447508,"cfo":100571081570,"capex":135711004601,"totalAssets":1405949040243,"totalLiabilities":441783898790,"totalEquity":964165141453,"cash":247333180961,"totalDebt":285081034399},{"fiscalYear":2025,"statement":"연결","revenue":847453173652,"operatingIncome":90552351280,"netIncome":81817583021,"controllingNetIncome":28838245240,"ebitda":null,"fcff":49606350326,"cfo":93605926803,"capex":51871068789,"totalAssets":1559916952711,"totalLiabilities":468692379746,"totalEquity":1091224572965,"cash":193203198106,"totalDebt":302879561356}],"quarterly":[{"stockCode":"084110","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":211168156454,"operatingIncome":20344210409,"netIncome":28772928173,"prevYearRevenue":199421487780,"prevYearOperatingIncome":14369265724,"prevYearNetIncome":9102483916,"source":"11014","updatedAt":"2026-08-26T22:22:58.864Z"},{"stockCode":"084110","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":224521069406,"operatingIncome":19390559445,"netIncome":15458085469,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:58.869Z"},{"stockCode":"084110","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":196953507844,"operatingIncome":9160671227,"netIncome":15577847357,"prevYearRevenue":199104868521,"prevYearOperatingIncome":25551150926,"prevYearNetIncome":26091478140,"source":"11013","updatedAt":"2026-08-26T22:22:58.351Z"},{"stockCode":"084110","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":214141005638,"operatingIncome":19504181319,"netIncome":-343623369,"prevYearRevenue":212659079271,"prevYearOperatingIncome":25266430500,"prevYearNetIncome":11495091239,"source":"11012","updatedAt":"2026-08-26T22:22:58.597Z"}]}