{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/000100","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":"000100","name":"유한양행","market":"KOSPI","sector":"의약품 제조업","lastPrice":75100,"marketCap":5528545153100,"sharesOutstanding":73615781,"asOf":"2026-09-26T15:09:35.218Z"},"valuation":{"fiscalYear":2025,"per":28.49,"perTtm":24.82,"ttmPeriod":"25Q3~26Q2","pbr":2.34,"psr":2.53,"evEbitda":31.79,"ev":5517289236105,"fcff":-18490629454,"fcffYield":-0.0034,"roe":0.086,"revenueGrowth":{"y1":0.0575,"y3":0.0718,"y5":0.0618},"operatingIncomeGrowth":{"y1":0.9019,"y3":0.4255,"y5":0.0438},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.251Z"},"price":{"high52w":125000,"low52w":66400,"fromHigh":-0.3992,"returns":[{"label":"1개월","value":-0.0919},{"label":"3개월","value":0.131},{"label":"6개월","value":-0.252},{"label":"1년","value":-0.3452},{"label":"3년","value":-0.0092},{"label":"5년","value":0.1959}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":0.5,"payoutPct":23.1},{"fiscalYear":2024,"dps":500,"yieldPct":0.4,"payoutPct":53},{"fiscalYear":2023,"dps":450,"yieldPct":0.7,"payoutPct":23.6},{"fiscalYear":2022,"dps":400,"yieldPct":0.67,"payoutPct":30.1},{"fiscalYear":2021,"dps":400,"yieldPct":0.61,"payoutPct":26.3},{"fiscalYear":2020,"dps":400,"yieldPct":0.5,"payoutPct":13.1},{"fiscalYear":2019,"dps":2000,"yieldPct":0.8,"payoutPct":65},{"fiscalYear":2018,"dps":2000,"yieldPct":0.9,"payoutPct":39}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":1128731291653,"operatingIncome":85837373726,"netIncome":126046994757,"controllingNetIncome":126046994757,"ebitda":116893762090,"fcff":45186710049,"cfo":126234690907,"capex":83275071265,"totalAssets":1880328618143,"totalLiabilities":516388705748,"totalEquity":1363939912395,"cash":221805288143,"totalDebt":151600000000},{"fiscalYear":2016,"statement":"연결","revenue":1320797335286,"operatingIncome":97793027286,"netIncome":161248743738,"controllingNetIncome":161248743738,"ebitda":140713089887,"fcff":-6255766616,"cfo":74144086537,"capex":84625151298,"totalAssets":2045941041016,"totalLiabilities":549388685975,"totalEquity":1496552355041,"cash":244854557115,"totalDebt":196600000000},{"fiscalYear":2017,"statement":"연결","revenue":1462248030140,"operatingIncome":88709620146,"netIncome":109636658758,"controllingNetIncome":109034185953,"ebitda":140905092487,"fcff":70333726763,"cfo":126125107517,"capex":59910532354,"totalAssets":2094673423815,"totalLiabilities":488348428333,"totalEquity":1606324995482,"cash":256607486669,"totalDebt":133825029624},{"fiscalYear":2018,"statement":"연결","revenue":1518822858428,"operatingIncome":50126443053,"netIncome":58334962324,"controllingNetIncome":57480741107,"ebitda":109126325993,"fcff":48739919585,"cfo":93451633128,"capex":48595610359,"totalAssets":2173812633315,"totalLiabilities":522077129723,"totalEquity":1651735503592,"cash":241296082668,"totalDebt":118584388885},{"fiscalYear":2019,"statement":"연결","revenue":1480353606936,"operatingIncome":12535759291,"netIncome":36612325771,"controllingNetIncome":40006186806,"ebitda":71193313630,"fcff":21318924607,"cfo":65985413049,"capex":46734959236,"totalAssets":2117200258200,"totalLiabilities":467208886676,"totalEquity":1649991371524,"cash":274215080262,"totalDebt":83266666665},{"fiscalYear":2020,"statement":"연결","revenue":1619865302675,"operatingIncome":84255098219,"netIncome":190401937316,"controllingNetIncome":192761176865,"ebitda":144039791187,"fcff":-60380868791,"cfo":28830248876,"capex":91176713948,"totalAssets":2393522100926,"totalLiabilities":547019907073,"totalEquity":1846502193853,"cash":353490296919,"totalDebt":115750000000},{"fiscalYear":2021,"statement":"연결","revenue":1687810317744,"operatingIncome":48596120264,"netIncome":99126677873,"controllingNetIncome":102582679180,"ebitda":101266658422,"fcff":19254639637,"cfo":99000468381,"capex":81874834291,"totalAssets":2463811804950,"totalLiabilities":527922717347,"totalEquity":1935889087603,"cash":253587520811,"totalDebt":117674999974},{"fiscalYear":2022,"statement":"연결","revenue":1775846942745,"operatingIncome":36028967211,"netIncome":90592526174,"controllingNetIncome":95144301428,"ebitda":79047479913,"fcff":8120442951,"cfo":99528971405,"capex":94378310481,"totalAssets":2472728072149,"totalLiabilities":464921702703,"totalEquity":2007806369446,"cash":293036245029,"totalDebt":91109186140},{"fiscalYear":2023,"statement":"연결","revenue":1858983759666,"operatingIncome":56759795062,"netIncome":134031517424,"controllingNetIncome":136089047106,"ebitda":101442860437,"fcff":-55647380807,"cfo":144128102312,"capex":204055216728,"totalAssets":2814070521926,"totalLiabilities":712337878463,"totalEquity":2101732643463,"cash":299257957184,"totalDebt":192609226429},{"fiscalYear":2024,"statement":"연결","revenue":2067791451854,"operatingIncome":54880319609,"netIncome":55163455235,"controllingNetIncome":70687449399,"ebitda":117921550259,"fcff":-68433704106,"cfo":54601585042,"capex":133915735364,"totalAssets":2942048836634,"totalLiabilities":791378826075,"totalEquity":2150670010559,"cash":306475668968,"totalDebt":300550975518},{"fiscalYear":2025,"statement":"연결","revenue":2186637586358,"operatingIncome":104374493823,"netIncome":185318996567,"controllingNetIncome":194079171666,"ebitda":173530097118,"fcff":-18490629454,"cfo":106227395422,"capex":134477020893,"totalAssets":3220925833989,"totalLiabilities":858641498243,"totalEquity":2362284335746,"cash":348564938250,"totalDebt":337309021255}],"quarterly":[{"stockCode":"000100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":570013578017,"operatingIncome":22013818741,"netIncome":21169811033,"prevYearRevenue":598784904117,"prevYearOperatingIncome":47577974423,"prevYearNetIncome":35541872451,"source":"11014","updatedAt":"2026-08-26T22:19:12.408Z"},{"stockCode":"000100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":546073003638,"operatingIncome":26079987412,"netIncome":110139383992,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:12.410Z"},{"stockCode":"000100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":526779877219,"operatingIncome":8815193577,"netIncome":23367403399,"prevYearRevenue":491563987277,"prevYearOperatingIncome":6419671960,"prevYearNetIncome":10008638224,"source":"11013","updatedAt":"2026-08-26T22:19:11.865Z"},{"stockCode":"000100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":639451698310,"operatingIncome":66869135267,"netIncome":68044447035,"prevYearRevenue":578987017426,"prevYearOperatingIncome":49861015710,"prevYearNetIncome":44001163318,"source":"11012","updatedAt":"2026-08-26T22:19:12.119Z"}]}