{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/293480","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":"293480","name":"하나제약","market":"KOSPI","sector":"의약품 제조업","lastPrice":8150,"marketCap":144849509900,"sharesOutstanding":17772946,"asOf":"2026-09-26T15:09:35.523Z"},"valuation":{"fiscalYear":2025,"per":16.5,"perTtm":8.29,"ttmPeriod":"25Q3~26Q2","pbr":0.46,"psr":0.6,"evEbitda":6.29,"ev":191273420591,"fcff":-18331830864,"fcffYield":-0.0958,"roe":0.0282,"revenueGrowth":{"y1":0.0629,"y3":0.0434,"y5":0.062},"operatingIncomeGrowth":{"y1":0.0263,"y3":-0.0609,"y5":-0.0401},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.868Z"},"price":{"high52w":12010,"low52w":8150,"fromHigh":-0.3214,"returns":[{"label":"1개월","value":-0.0216},{"label":"3개월","value":-0.0121},{"label":"6개월","value":-0.1394},{"label":"1년","value":-0.3197},{"label":"3년","value":-0.4149},{"label":"5년","value":-0.6337}]},"dividends":[{"fiscalYear":2025,"dps":260,"yieldPct":2.2,"payoutPct":52.1},{"fiscalYear":2024,"dps":510,"yieldPct":4.6,"payoutPct":41.5},{"fiscalYear":2023,"dps":510,"yieldPct":3.6,"payoutPct":39.5},{"fiscalYear":2022,"dps":510,"yieldPct":2.9,"payoutPct":36.3},{"fiscalYear":2021,"dps":510,"yieldPct":2.5,"payoutPct":31.5},{"fiscalYear":2020,"dps":510,"yieldPct":2,"payoutPct":53.9},{"fiscalYear":2019,"dps":460,"yieldPct":2,"payoutPct":25.6},{"fiscalYear":2018,"dps":280,"yieldPct":1.28,"payoutPct":17.2}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":152832773574,"operatingIncome":33563025639,"netIncome":26169074145,"controllingNetIncome":26169731762,"ebitda":34725472224,"fcff":25497195839,"cfo":27586563916,"capex":2758781764,"totalAssets":242379667819,"totalLiabilities":36993987155,"totalEquity":205385680664,"cash":16988458471,"totalDebt":4649269220},{"fiscalYear":2019,"statement":"별도","revenue":166346999036,"operatingIncome":33566579206,"netIncome":28303724602,"controllingNetIncome":28303724602,"ebitda":36318729554,"fcff":-382514586,"cfo":31717117205,"capex":32325689123,"totalAssets":263033793707,"totalLiabilities":42702232341,"totalEquity":220331561366,"cash":14984528909,"totalDebt":3127478438},{"fiscalYear":2020,"statement":"별도","revenue":177305504030,"operatingIncome":31675087983,"netIncome":14892864952,"controllingNetIncome":14892864952,"ebitda":null,"fcff":1498398652,"cfo":15579887698,"capex":14126874506,"totalAssets":276579303713,"totalLiabilities":44197791332,"totalEquity":232381512381,"cash":20546425802,"totalDebt":2446800000},{"fiscalYear":2021,"statement":"별도","revenue":196406570950,"operatingIncome":36010059531,"netIncome":28013835906,"controllingNetIncome":null,"ebitda":null,"fcff":-7139186084,"cfo":25655058070,"capex":32827855408,"totalAssets":303497254437,"totalLiabilities":51596170881,"totalEquity":251901083556,"cash":6615209066,"totalDebt":8397447862},{"fiscalYear":2022,"statement":"별도","revenue":210844992166,"operatingIncome":31170755065,"netIncome":24307179317,"controllingNetIncome":null,"ebitda":38897754119,"fcff":-3746121517,"cfo":30883523263,"capex":35047012460,"totalAssets":345964556425,"totalLiabilities":77567635819,"totalEquity":268396920606,"cash":12548107314,"totalDebt":30444622583},{"fiscalYear":2023,"statement":"별도","revenue":224456850812,"operatingIncome":27031448543,"netIncome":22332770016,"controllingNetIncome":null,"ebitda":28738239756,"fcff":8339981111,"cfo":18403706504,"capex":10773091949,"totalAssets":348386182460,"totalLiabilities":70401293830,"totalEquity":277984888630,"cash":1424615506,"totalDebt":26533065343},{"fiscalYear":2024,"statement":"별도","revenue":225339838199,"operatingIncome":25154206032,"netIncome":21250044508,"controllingNetIncome":null,"ebitda":null,"fcff":13625599360,"cfo":25298345717,"capex":12490962346,"totalAssets":382010680680,"totalLiabilities":72834560079,"totalEquity":309176120601,"cash":8516848910,"totalDebt":2002381338},{"fiscalYear":2025,"statement":"별도","revenue":239503892657,"operatingIncome":25815826289,"netIncome":8778007699,"controllingNetIncome":null,"ebitda":30418966915,"fcff":-18331830864,"cfo":9176277457,"capex":28236995228,"totalAssets":418140743513,"totalLiabilities":104731944363,"totalEquity":313408799150,"cash":9841089309,"totalDebt":56265000000}],"quarterly":[{"stockCode":"293480","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":63773796701,"operatingIncome":8334766125,"netIncome":-4258694170,"prevYearRevenue":57250049177,"prevYearOperatingIncome":3883355037,"prevYearNetIncome":2953285476,"source":"11014","updatedAt":"2026-08-26T22:25:36.179Z"},{"stockCode":"293480","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":60370681629,"operatingIncome":5830255265,"netIncome":3268372888,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:36.182Z"},{"stockCode":"293480","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":62263809597,"operatingIncome":7105247364,"netIncome":10004762332,"prevYearRevenue":57480805572,"prevYearOperatingIncome":5629072045,"prevYearNetIncome":4240738689,"source":"11013","updatedAt":"2026-08-26T22:25:35.648Z"},{"stockCode":"293480","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":60903578032,"operatingIncome":7285591658,"netIncome":8449874807,"prevYearRevenue":57878608755,"prevYearOperatingIncome":6021732854,"prevYearNetIncome":5527590292,"source":"11012","updatedAt":"2026-08-26T22:25:35.927Z"}]}