{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/000220","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":"000220","name":"유유제약","market":"KOSPI","sector":"의약품 제조업","lastPrice":3735,"marketCap":58816770570,"sharesOutstanding":15747462,"asOf":"2026-09-26T15:09:35.222Z"},"valuation":{"fiscalYear":2025,"per":7.21,"perTtm":4.73,"ttmPeriod":"25Q3~26Q2","pbr":0.45,"psr":0.42,"evEbitda":3.6,"ev":57648650495,"fcff":7994159220,"fcffYield":0.1387,"roe":0.064,"revenueGrowth":{"y1":0.0581,"y3":0.0048,"y5":0.075},"operatingIncomeGrowth":{"y1":-0.058,"y3":null,"y5":0.1193},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.504Z"},"price":{"high52w":4740,"low52w":3435,"fromHigh":-0.212,"returns":[{"label":"1개월","value":-0.0093},{"label":"3개월","value":0.0191},{"label":"6개월","value":-0.1414},{"label":"1년","value":-0.1201},{"label":"3년","value":-0.1764},{"label":"5년","value":-0.5484}]},"dividends":[{"fiscalYear":2025,"dps":115,"yieldPct":2.5,"payoutPct":null},{"fiscalYear":2024,"dps":100,"yieldPct":2.2,"payoutPct":null},{"fiscalYear":2022,"dps":105,"yieldPct":1.6,"payoutPct":null},{"fiscalYear":2021,"dps":105,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2020,"dps":210,"yieldPct":1.4,"payoutPct":144.2},{"fiscalYear":2019,"dps":210,"yieldPct":1.9,"payoutPct":32.2},{"fiscalYear":2018,"dps":200,"yieldPct":1.9,"payoutPct":35.9},{"fiscalYear":2017,"dps":190,"yieldPct":1.7,"payoutPct":30.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":83096445246,"operatingIncome":5327413351,"netIncome":4312109885,"controllingNetIncome":4020291071,"ebitda":7469599821,"fcff":-3493028921,"cfo":6110025067,"capex":10069687183,"totalAssets":135226314806,"totalLiabilities":48354058680,"totalEquity":86872256126,"cash":26966546460,"totalDebt":27210825683},{"fiscalYear":2019,"statement":"연결","revenue":90877644152,"operatingIncome":8074727045,"netIncome":5563342662,"controllingNetIncome":4722296709,"ebitda":9875660872,"fcff":4628953392,"cfo":13185371371,"capex":8736511448,"totalAssets":137718626620,"totalLiabilities":47173960036,"totalEquity":90544666584,"cash":26846232623,"totalDebt":26942556971},{"fiscalYear":2020,"statement":"연결","revenue":98119846404,"operatingIncome":6270927155,"netIncome":2412605436,"controllingNetIncome":1283521197,"ebitda":null,"fcff":-16826171599,"cfo":-2669008815,"capex":14289215299,"totalAssets":154901006984,"totalLiabilities":37864565521,"totalEquity":117036441463,"cash":20322823993,"totalDebt":19949930343},{"fiscalYear":2021,"statement":"연결","revenue":115655484997,"operatingIncome":1200168223,"netIncome":-920289067,"controllingNetIncome":-2213799730,"ebitda":5064691740,"fcff":-2066411226,"cfo":4508660896,"capex":6750898934,"totalAssets":192985287597,"totalLiabilities":64300209429,"totalEquity":128685078168,"cash":50263467930,"totalDebt":39166459901},{"fiscalYear":2022,"statement":"연결","revenue":138881056346,"operatingIncome":-592113629,"netIncome":-4425392926,"controllingNetIncome":-5987680915,"ebitda":4456826427,"fcff":-11500289265,"cfo":-6229000581,"capex":5567721279,"totalAssets":195205072788,"totalLiabilities":71831031376,"totalEquity":123374041412,"cash":25838581654,"totalDebt":39276360910},{"fiscalYear":2023,"statement":"연결","revenue":137209588673,"operatingIncome":364537115,"netIncome":-5540581558,"controllingNetIncome":-7180899668,"ebitda":4780682957,"fcff":-4257038624,"cfo":420857136,"capex":5106217137,"totalAssets":198213526767,"totalLiabilities":77857871884,"totalEquity":120355654883,"cash":30604882236,"totalDebt":39407153086},{"fiscalYear":2024,"statement":"연결","revenue":133147218082,"operatingIncome":11697341742,"netIncome":10289303485,"controllingNetIncome":8720350799,"ebitda":null,"fcff":18293759159,"cfo":24950108380,"capex":7303628564,"totalAssets":207687399005,"totalLiabilities":72624048180,"totalEquity":135063350825,"cash":41832469663,"totalDebt":33308034344},{"fiscalYear":2025,"statement":"연결","revenue":140884666972,"operatingIncome":11019185739,"netIncome":9116733726,"controllingNetIncome":8154030103,"ebitda":16035628474,"fcff":7994159220,"cfo":15877431988,"capex":8453994832,"totalAssets":207223189486,"totalLiabilities":66679224990,"totalEquity":140543964496,"cash":29090832976,"totalDebt":27922712901}],"quarterly":[{"stockCode":"000220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":37792469033,"operatingIncome":4985492906,"netIncome":4317559618,"prevYearRevenue":33599944455,"prevYearOperatingIncome":3517755032,"prevYearNetIncome":3288702528,"source":"11014","updatedAt":"2026-08-26T22:30:14.774Z"},{"stockCode":"000220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":34339329732,"operatingIncome":-129073832,"netIncome":1206077605,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:14.779Z"},{"stockCode":"000220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":35541599771,"operatingIncome":4302899120,"netIncome":3351641653,"prevYearRevenue":32906593649,"prevYearOperatingIncome":3916815452,"prevYearNetIncome":3001399438,"source":"11013","updatedAt":"2026-08-26T22:30:14.265Z"},{"stockCode":"000220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":36697112366,"operatingIncome":4002469928,"netIncome":3555164753,"prevYearRevenue":35846274558,"prevYearOperatingIncome":2245951213,"prevYearNetIncome":591697065,"source":"11012","updatedAt":"2026-08-26T22:30:14.533Z"}]}