{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/243070","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":"243070","name":"휴온스","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":18950,"marketCap":227014651750,"sharesOutstanding":11979665,"asOf":"2026-09-26T15:09:35.505Z"},"valuation":{"fiscalYear":2025,"per":5.32,"perTtm":13.23,"ttmPeriod":"25Q3~26Q2","pbr":0.61,"psr":0.37,"evEbitda":null,"ev":254268042928,"fcff":25616878374,"fcffYield":0.1007,"roe":0.1185,"revenueGrowth":{"y1":0.0517,"y3":0.0803,"y5":0.0883},"operatingIncomeGrowth":{"y1":0.1488,"y3":0.0372,"y5":-0.0337},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.410Z"},"price":{"high52w":38200,"low52w":18950,"fromHigh":-0.5039,"returns":[{"label":"1개월","value":-0.1652},{"label":"3개월","value":-0.248},{"label":"6개월","value":-0.2781},{"label":"1년","value":-0.3576},{"label":"3년","value":-0.5664},{"label":"5년","value":-0.6616}]},"dividends":[{"fiscalYear":2025,"dps":920,"yieldPct":3.26,"payoutPct":25},{"fiscalYear":2024,"dps":630,"yieldPct":2.25,"payoutPct":25},{"fiscalYear":2023,"dps":630,"yieldPct":1.9,"payoutPct":15},{"fiscalYear":2022,"dps":600,"yieldPct":1.93,"payoutPct":31},{"fiscalYear":2021,"dps":600,"yieldPct":1.09,"payoutPct":21},{"fiscalYear":2020,"dps":600,"yieldPct":0.88,"payoutPct":11},{"fiscalYear":2019,"dps":700,"yieldPct":1.18,"payoutPct":16},{"fiscalYear":2018,"dps":800,"yieldPct":0.97,"payoutPct":14}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":328595382423,"operatingIncome":45251754425,"netIncome":44595079934,"controllingNetIncome":45232844781,"ebitda":null,"fcff":10882105240,"cfo":20882911662,"capex":10553280412,"totalAssets":251370717948,"totalLiabilities":83688247805,"totalEquity":167682470143,"cash":25950153261,"totalDebt":22977150000},{"fiscalYear":2019,"statement":"연결","revenue":365018984889,"operatingIncome":48397657130,"netIncome":37412974851,"controllingNetIncome":38206910703,"ebitda":56783941968,"fcff":21564660573,"cfo":42119503502,"capex":21134002365,"totalAssets":300341675410,"totalLiabilities":102120356097,"totalEquity":198221319313,"cash":37815626229,"totalDebt":31680635593},{"fiscalYear":2020,"statement":"연결","revenue":406677880968,"operatingIncome":54124952323,"netIncome":56585965915,"controllingNetIncome":55584388938,"ebitda":64206322245,"fcff":9051768245,"cfo":46506243965,"capex":38229298584,"totalAssets":416501439509,"totalLiabilities":172997479860,"totalEquity":243503959649,"cash":26933250583,"totalDebt":95250427825},{"fiscalYear":2021,"statement":"연결","revenue":436911388927,"operatingIncome":45282064716,"netIncome":30580595678,"controllingNetIncome":30752118639,"ebitda":52997371877,"fcff":14972352617,"cfo":55592925481,"capex":41137125152,"totalAssets":436897635210,"totalLiabilities":166262425460,"totalEquity":270635209750,"cash":57276695528,"totalDebt":36055864758},{"fiscalYear":2022,"statement":"연결","revenue":492386810765,"operatingIncome":40866895874,"netIncome":22608313829,"controllingNetIncome":22444026554,"ebitda":53995706454,"fcff":-9896645872,"cfo":32017643103,"capex":42703717186,"totalAssets":472626625346,"totalLiabilities":185107014549,"totalEquity":287519610797,"cash":30701345334,"totalDebt":72198962094},{"fiscalYear":2023,"statement":"연결","revenue":552006502264,"operatingIncome":56002319215,"netIncome":50385066708,"controllingNetIncome":50472994765,"ebitda":null,"fcff":8093898900,"cfo":52143053263,"capex":44765184019,"totalAssets":537285589026,"totalLiabilities":206873327848,"totalEquity":330412261178,"cash":64700183785,"totalDebt":113066909346},{"fiscalYear":2024,"statement":"연결","revenue":590231059719,"operatingIncome":39695088137,"netIncome":29073427336,"controllingNetIncome":29453533833,"ebitda":73696556208,"fcff":-29978324096,"cfo":52558668004,"capex":84207621749,"totalAssets":606285225935,"totalLiabilities":255690371372,"totalEquity":350594854563,"cash":54170906431,"totalDebt":168769864891},{"fiscalYear":2025,"statement":"연결","revenue":620768254716,"operatingIncome":45599954135,"netIncome":42243845620,"controllingNetIncome":42660591067,"ebitda":null,"fcff":25616878374,"cfo":45005541724,"capex":24318681874,"totalAssets":680281789538,"totalLiabilities":265420454725,"totalEquity":414861334813,"cash":56073346993,"totalDebt":83326738171}],"quarterly":[{"stockCode":"243070","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":153717058930,"operatingIncome":9873497458,"netIncome":8225728074,"prevYearRevenue":146866900651,"prevYearOperatingIncome":8683553304,"prevYearNetIncome":7256929618,"source":"11014","updatedAt":"2026-08-26T22:23:02.026Z"},{"stockCode":"243070","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":165185040029,"operatingIncome":9823640980,"netIncome":9821209852,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:02.028Z"},{"stockCode":"243070","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":141870889170,"operatingIncome":-648668951,"netIncome":190700036,"prevYearRevenue":145835893952,"prevYearOperatingIncome":12845346825,"prevYearNetIncome":12349288403,"source":"11013","updatedAt":"2026-08-26T22:23:01.493Z"},{"stockCode":"243070","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":146980812512,"operatingIncome":2927452837,"netIncome":-1077068152,"prevYearRevenue":156030261805,"prevYearOperatingIncome":13057468872,"prevYearNetIncome":11847619291,"source":"11012","updatedAt":"2026-08-26T22:23:01.749Z"}]}