{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/000520","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":"000520","name":"삼일제약","market":"KOSPI","sector":"의약품 제조업","lastPrice":7910,"marketCap":171582225010,"sharesOutstanding":21691811,"asOf":"2026-09-26T15:09:35.227Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.29,"psr":0.82,"evEbitda":null,"ev":167123792022,"fcff":-6954743890,"fcffYield":-0.0416,"roe":-0.2241,"revenueGrowth":{"y1":-0.043,"y3":0.0538,"y5":0.1132},"operatingIncomeGrowth":{"y1":-197.4945,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.410Z"},"price":{"high52w":12310,"low52w":5830,"fromHigh":-0.3574,"returns":[{"label":"1개월","value":0.2925},{"label":"3개월","value":0.325},{"label":"6개월","value":-0.2106},{"label":"1년","value":-0.209},{"label":"3년","value":0.13},{"label":"5년","value":-0.1112}]},"dividends":[{"fiscalYear":2021,"dps":80,"yieldPct":1,"payoutPct":-45.2},{"fiscalYear":2020,"dps":75,"yieldPct":0.7,"payoutPct":70},{"fiscalYear":2019,"dps":100,"yieldPct":0.7,"payoutPct":116.9},{"fiscalYear":2018,"dps":100,"yieldPct":0.5,"payoutPct":-7.1},{"fiscalYear":2017,"dps":150,"yieldPct":1.9,"payoutPct":-60.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":94599866210,"operatingIncome":-5731790408,"netIncome":-8562748005,"controllingNetIncome":-8562748005,"ebitda":7717819216,"fcff":-4771916009,"cfo":-2621621616,"capex":3916035612,"totalAssets":147948619245,"totalLiabilities":91865620708,"totalEquity":56082998537,"cash":2989349047,"totalDebt":66708547091},{"fiscalYear":2019,"statement":"연결","revenue":121107085914,"operatingIncome":4822839404,"netIncome":786258293,"controllingNetIncome":786258293,"ebitda":9963145065,"fcff":-2520098334,"cfo":10590303278,"capex":14480770469,"totalAssets":183874717250,"totalLiabilities":121602281627,"totalEquity":62272435623,"cash":16718389581,"totalDebt":93039344248},{"fiscalYear":2020,"statement":"연결","revenue":122998992149,"operatingIncome":6538397865,"netIncome":1340563617,"controllingNetIncome":1340563617,"ebitda":30766337667,"fcff":-7900098425,"cfo":7774731587,"capex":17211018631,"totalAssets":191660926981,"totalLiabilities":128109718231,"totalEquity":63551208750,"cash":15997145621,"totalDebt":93772519174},{"fiscalYear":2021,"statement":"연결","revenue":134246777887,"operatingIncome":399740768,"netIncome":-5346662644,"controllingNetIncome":-5346662644,"ebitda":null,"fcff":-30197553800,"cfo":1416861154,"capex":33090741085,"totalAssets":226404983052,"totalLiabilities":160658490541,"totalEquity":65746492511,"cash":3991990209,"totalDebt":124203298842},{"fiscalYear":2022,"statement":"연결","revenue":179676108240,"operatingIncome":4016581828,"netIncome":-28287010,"controllingNetIncome":-28287010,"ebitda":null,"fcff":-43376234160,"cfo":4153916607,"capex":48656252967,"totalAssets":356700496639,"totalLiabilities":230880901101,"totalEquity":125819595538,"cash":1903467085,"totalDebt":159258451160},{"fiscalYear":2023,"statement":"연결","revenue":196345807846,"operatingIncome":6471027760,"netIncome":1663539539,"controllingNetIncome":1663539539,"ebitda":17072490566,"fcff":-6738090266,"cfo":11745556185,"capex":24390637581,"totalAssets":370680097036,"totalLiabilities":242852725250,"totalEquity":127827371786,"cash":906143052,"totalDebt":51181015884},{"fiscalYear":2024,"statement":"연결","revenue":219699586442,"operatingIncome":113040731,"netIncome":-5628801989,"controllingNetIncome":-5628801989,"ebitda":null,"fcff":2784098337,"cfo":2589901685,"capex":5612065558,"totalAssets":395071163939,"totalLiabilities":218947290895,"totalEquity":176123873044,"cash":5136995022,"totalDebt":150081051163},{"fiscalYear":2025,"statement":"연결","revenue":210253472993,"operatingIncome":-22211884927,"netIncome":-34663701924,"controllingNetIncome":-34663701924,"ebitda":-5407551677,"fcff":-6954743890,"cfo":568162783,"capex":7522906673,"totalAssets":371601555822,"totalLiabilities":238339519546,"totalEquity":133262036276,"cash":6412124110,"totalDebt":1953691122}],"quarterly":[{"stockCode":"000520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":51175989939,"operatingIncome":-5154904161,"netIncome":-7925011191,"prevYearRevenue":53321828413,"prevYearOperatingIncome":-239672437,"prevYearNetIncome":-676166746,"source":"11014","updatedAt":"2026-08-26T22:26:00.832Z"},{"stockCode":"000520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":53003862506,"operatingIncome":-8571964057,"netIncome":-11160077833,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:00.837Z"},{"stockCode":"000520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":52547340740,"operatingIncome":-8376063703,"netIncome":-10833683071,"prevYearRevenue":52287894319,"prevYearOperatingIncome":-5377748206,"prevYearNetIncome":-9080851950,"source":"11013","updatedAt":"2026-08-26T22:26:00.280Z"},{"stockCode":"000520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":50602012207,"operatingIncome":-6330463197,"netIncome":-7690298153,"prevYearRevenue":53785726229,"prevYearOperatingIncome":-3107268503,"prevYearNetIncome":-6497760950,"source":"11012","updatedAt":"2026-08-26T22:26:00.525Z"}]}