{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/128940","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":"128940","name":"한미약품","market":"KOSPI","sector":"의약품 제조업","lastPrice":502000,"marketCap":6431117482000,"sharesOutstanding":12810991,"asOf":"2026-09-26T15:09:35.462Z"},"valuation":{"fiscalYear":2025,"per":37.93,"perTtm":27.41,"ttmPeriod":"25Q3~26Q2","pbr":5.15,"psr":4.16,"evEbitda":18.92,"ev":6747706162505,"fcff":111479892075,"fcffYield":0.0165,"roe":0.1453,"revenueGrowth":{"y1":0.0348,"y3":0.0514,"y5":0.0754},"operatingIncomeGrowth":{"y1":0.1925,"y3":0.177,"y5":0.394},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.015Z"},"price":{"high52w":626000,"low52w":311500,"fromHigh":-0.1981,"returns":[{"label":"1개월","value":-0.004},{"label":"3개월","value":0.3716},{"label":"6개월","value":-0.0856},{"label":"1년","value":0.3316},{"label":"3년","value":0.6789},{"label":"5년","value":0.7522}]},"dividends":[{"fiscalYear":2025,"dps":2000,"yieldPct":0.8,"payoutPct":14.6},{"fiscalYear":2024,"dps":1250,"yieldPct":0.5,"payoutPct":13.1},{"fiscalYear":2023,"dps":500,"yieldPct":0.2,"payoutPct":4.3},{"fiscalYear":2022,"dps":500,"yieldPct":0.2,"payoutPct":7.4},{"fiscalYear":2021,"dps":500,"yieldPct":0.2,"payoutPct":8.9},{"fiscalYear":2020,"dps":500,"yieldPct":0.2,"payoutPct":49.2},{"fiscalYear":2019,"dps":500,"yieldPct":0.2,"payoutPct":11.1},{"fiscalYear":2018,"dps":500,"yieldPct":0.1,"payoutPct":22.7}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":1317534519130,"operatingIncome":211799975638,"netIncome":162060447333,"controllingNetIncome":154443350262,"ebitda":261931076449,"fcff":-35318526370,"cfo":101712291082,"capex":137030817452,"totalAssets":1722592752818,"totalLiabilities":977784819047,"totalEquity":744807933771,"cash":138329143213,"totalDebt":187897090863},{"fiscalYear":2016,"statement":"연결","revenue":882724835492,"operatingIncome":26771865368,"netIncome":30299647921,"controllingNetIncome":23325623229,"ebitda":65634606822,"fcff":188873220868,"cfo":412965176318,"capex":224091955450,"totalAssets":1596970589389,"totalLiabilities":862453634938,"totalEquity":734516954451,"cash":130372330759,"totalDebt":172499622233},{"fiscalYear":2017,"statement":"연결","revenue":916586234608,"operatingIncome":82163675888,"netIncome":68973581262,"controllingNetIncome":60434211771,"ebitda":118623943400,"fcff":-314883026459,"cfo":-62905201161,"capex":262330867434,"totalAssets":1660934086136,"totalLiabilities":868509824482,"totalEquity":792424261654,"cash":47266027448,"totalDebt":474759964728},{"fiscalYear":2018,"statement":"연결","revenue":1015962250114,"operatingIncome":83573576285,"netIncome":34156165932,"controllingNetIncome":24891113649,"ebitda":130767170322,"fcff":-172415183519,"cfo":25982256129,"capex":211231512627,"totalAssets":1691209668597,"totalLiabilities":901953197486,"totalEquity":789256471111,"cash":67338194799,"totalDebt":431900000000},{"fiscalYear":2019,"statement":"연결","revenue":1113649783994,"operatingIncome":103877846130,"netIncome":63867247550,"controllingNetIncome":52109663313,"ebitda":159290014356,"fcff":-148054879706,"cfo":12446620375,"capex":178373838272,"totalAssets":1913706257532,"totalLiabilities":1091444832633,"totalEquity":822261424899,"cash":106113064156,"totalDebt":841778877469},{"fiscalYear":2020,"statement":"연결","revenue":1075853605008,"operatingIncome":48976342021,"netIncome":17289714876,"controllingNetIncome":11959254574,"ebitda":110315407058,"fcff":93695467067,"cfo":151534949938,"capex":57839482871,"totalAssets":1882026593387,"totalLiabilities":1050137118495,"totalEquity":831889474892,"cash":146157369325,"totalDebt":466613840000},{"fiscalYear":2021,"statement":"연결","revenue":1203185652812,"operatingIncome":125415874751,"netIncome":81478223722,"controllingNetIncome":67025376137,"ebitda":214502214063,"fcff":167498278414,"cfo":201923207364,"capex":34424928950,"totalAssets":1936728687294,"totalLiabilities":1008469278529,"totalEquity":928259408765,"cash":209224626255,"totalDebt":480842480000},{"fiscalYear":2022,"statement":"연결","revenue":1331546600126,"operatingIncome":158090311455,"netIncome":101558192480,"controllingNetIncome":82791735414,"ebitda":254932318650,"fcff":112675864648,"cfo":162268943067,"capex":49593078419,"totalAssets":1924585730838,"totalLiabilities":915359048755,"totalEquity":1009226682083,"cash":147328655366,"totalDebt":556871120000},{"fiscalYear":2023,"statement":"연결","revenue":1490887463726,"operatingIncome":220691065020,"netIncome":165366177835,"controllingNetIncome":146231157748,"ebitda":319145044685,"fcff":196541022355,"cfo":216537615372,"capex":43736284884,"totalAssets":1898668375968,"totalLiabilities":798457731813,"totalEquity":1100210644155,"cash":54980324303,"totalDebt":488499760000},{"fiscalYear":2024,"statement":"연결","revenue":1495501575568,"operatingIncome":216186188006,"netIncome":140431062099,"controllingNetIncome":121315102389,"ebitda":313517288250,"fcff":151225133471,"cfo":193486724954,"capex":62554422693,"totalAssets":2020840493653,"totalLiabilities":780088902015,"totalEquity":1240751591638,"cash":192277535603,"totalDebt":487699900000},{"fiscalYear":2025,"statement":"연결","revenue":1547531098763,"operatingIncome":257799090185,"netIncome":187135533539,"controllingNetIncome":169554330032,"ebitda":356608074810,"fcff":111479892075,"cfo":173072329954,"capex":76547028930,"totalAssets":2137597680857,"totalLiabilities":714744458123,"totalEquity":1422853222734,"cash":108273819495,"totalDebt":424862500000}],"quarterly":[{"stockCode":"128940","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":362345363924,"operatingIncome":55068868499,"netIncome":45416117093,"prevYearRevenue":362077312412,"prevYearOperatingIncome":50976071301,"prevYearNetIncome":34955471144,"source":"11014","updatedAt":"2026-08-26T22:19:13.161Z"},{"stockCode":"128940","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":432960488776,"operatingIncome":83272065418,"netIncome":54053737503,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:13.163Z"},{"stockCode":"128940","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":392925587040,"operatingIncome":53648603680,"netIncome":51083180612,"prevYearRevenue":390948100805,"prevYearOperatingIncome":59019660622,"prevYearNetIncome":44654114129,"source":"11013","updatedAt":"2026-08-26T22:19:12.634Z"},{"stockCode":"128940","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":467247088089,"operatingIncome":131093421067,"netIncome":84082218577,"prevYearRevenue":361277145258,"prevYearOperatingIncome":60438495646,"prevYearNetIncome":43011564814,"source":"11012","updatedAt":"2026-08-26T22:19:12.910Z"}]}