{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/106190","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":"106190","name":"하이텍팜","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":9820,"marketCap":104417758860,"sharesOutstanding":10633173,"asOf":"2026-09-26T15:09:35.449Z"},"valuation":{"fiscalYear":2025,"per":9.1,"perTtm":8.75,"ttmPeriod":"25Q3~26Q2","pbr":0.8,"psr":1.49,"evEbitda":5.1,"ev":91341605553,"fcff":15584407903,"fcffYield":0.1706,"roe":0.0917,"revenueGrowth":{"y1":-0.0946,"y3":-0.1199,"y5":-0.0118},"operatingIncomeGrowth":{"y1":-0.1737,"y3":0.3767,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.631Z"},"price":{"high52w":25000,"low52w":9820,"fromHigh":-0.6072,"returns":[{"label":"1개월","value":-0.1153},{"label":"3개월","value":-0.2274},{"label":"6개월","value":-0.6072},{"label":"1년","value":-0.251},{"label":"3년","value":-0.0278},{"label":"5년","value":-0.1239}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":1.2,"payoutPct":13.9},{"fiscalYear":2024,"dps":100,"yieldPct":0.7,"payoutPct":7.76},{"fiscalYear":2023,"dps":100,"yieldPct":1.1,"payoutPct":8.78},{"fiscalYear":2022,"dps":70,"yieldPct":0.6,"payoutPct":8.45},{"fiscalYear":2021,"dps":50,"yieldPct":0.4,"payoutPct":-28.9},{"fiscalYear":2020,"dps":50,"yieldPct":0.3,"payoutPct":-11.23},{"fiscalYear":2019,"dps":50,"yieldPct":0.5,"payoutPct":-8.4},{"fiscalYear":2018,"dps":50,"yieldPct":0.3,"payoutPct":13.57}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":66388326919,"operatingIncome":2082886269,"netIncome":2608424855,"controllingNetIncome":null,"ebitda":2580877745,"fcff":-3559757668,"cfo":6764607528,"capex":10347685656,"totalAssets":132997681337,"totalLiabilities":29651167344,"totalEquity":103346513993,"cash":3965151186,"totalDebt":7236200000},{"fiscalYear":2019,"statement":"별도","revenue":63067727966,"operatingIncome":-4524865601,"netIncome":-4217774175,"controllingNetIncome":null,"ebitda":978103403,"fcff":552021545,"cfo":2483303666,"capex":2157214242,"totalAssets":131725160844,"totalLiabilities":33141155844,"totalEquity":98584005000,"cash":3108545674,"totalDebt":10789000000},{"fiscalYear":2020,"statement":"별도","revenue":74462269704,"operatingIncome":-3323862339,"netIncome":-3152054840,"controllingNetIncome":null,"ebitda":2128439445,"fcff":-8374137938,"cfo":-7690890699,"capex":937170310,"totalAssets":128446141039,"totalLiabilities":33302431181,"totalEquity":95143709858,"cash":1037957139,"totalDebt":10440000000},{"fiscalYear":2021,"statement":"별도","revenue":73287282221,"operatingIncome":-412023756,"netIncome":-1225400562,"controllingNetIncome":null,"ebitda":5138520100,"fcff":6263807791,"cfo":6927781125,"capex":859596254,"totalAssets":122936861447,"totalLiabilities":29051927692,"totalEquity":93884933755,"cash":11274638259,"totalDebt":15977584600},{"fiscalYear":2022,"statement":"별도","revenue":102947209339,"operatingIncome":4927317429,"netIncome":5872932393,"controllingNetIncome":null,"ebitda":10867724190,"fcff":-4029207936,"cfo":-3703006450,"capex":655968560,"totalAssets":132201985971,"totalLiabilities":32263083649,"totalEquity":99938902322,"cash":7880391015,"totalDebt":16336500000},{"fiscalYear":2023,"statement":"별도","revenue":76772140714,"operatingIncome":10088910954,"netIncome":8076496177,"controllingNetIncome":null,"ebitda":15054303337,"fcff":-1719982936,"cfo":2908617736,"capex":5091172887,"totalAssets":135058017305,"totalLiabilities":28063663960,"totalEquity":106994353345,"cash":3482690958,"totalDebt":5000000000},{"fiscalYear":2024,"statement":"별도","revenue":77513117378,"operatingIncome":15557754205,"netIncome":13710010333,"controllingNetIncome":null,"ebitda":20698619998,"fcff":13204977663,"cfo":14690929538,"capex":2132736969,"totalAssets":140090048772,"totalLiabilities":20351771011,"totalEquity":119738277761,"cash":7758942451,"totalDebt":0},{"fiscalYear":2025,"statement":"별도","revenue":70183145366,"operatingIncome":12856017087,"netIncome":11475138191,"controllingNetIncome":null,"ebitda":17898762042,"fcff":15584407903,"cfo":17028160111,"capex":1926449794,"totalAssets":143696600479,"totalLiabilities":13025176732,"totalEquity":130671423747,"cash":13076153307,"totalDebt":0}],"quarterly":[{"stockCode":"106190","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":17865473136,"operatingIncome":3906729095,"netIncome":3790889435,"prevYearRevenue":16918380482,"prevYearOperatingIncome":3713647468,"prevYearNetIncome":2374673748,"source":"11014","updatedAt":"2026-08-26T22:26:31.519Z"},{"stockCode":"106190","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":14038071985,"operatingIncome":3170037069,"netIncome":3158253438,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:31.525Z"},{"stockCode":"106190","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":14126306553,"operatingIncome":-1096275632,"netIncome":-267017053,"prevYearRevenue":15258993618,"prevYearOperatingIncome":2561335154,"prevYearNetIncome":2184126431,"source":"11013","updatedAt":"2026-08-26T22:26:31.008Z"},{"stockCode":"106190","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":23379278699,"operatingIncome":6292944825,"netIncome":5245361134,"prevYearRevenue":23020606627,"prevYearOperatingIncome":3217915769,"prevYearNetIncome":2341868887,"source":"11012","updatedAt":"2026-08-26T22:26:31.262Z"}]}