{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001360","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":"001360","name":"삼성제약","market":"KOSPI","sector":"의약품 제조업","lastPrice":1308,"marketCap":123163999332,"sharesOutstanding":94162079,"asOf":"2026-09-26T15:09:35.240Z"},"valuation":{"fiscalYear":2025,"per":10.67,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.02,"psr":2.67,"evEbitda":null,"ev":112479775642,"fcff":-22684138141,"fcffYield":-0.2017,"roe":0.1018,"revenueGrowth":{"y1":0.0402,"y3":-0.0385,"y5":-0.0093},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.514Z"},"price":{"high52w":2210,"low52w":1180,"fromHigh":-0.4081,"returns":[{"label":"1개월","value":0.0324},{"label":"3개월","value":0.0291},{"label":"6개월","value":-0.2983},{"label":"1년","value":-0.1906},{"label":"3년","value":-0.511},{"label":"5년","value":-0.8134}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":46483649019,"operatingIncome":-4783652032,"netIncome":-2075705824,"controllingNetIncome":-2075705824,"ebitda":-715043673,"fcff":-9104851807,"cfo":-6520527844,"capex":3692447480,"totalAssets":160646663782,"totalLiabilities":28983686630,"totalEquity":131662977152,"cash":3151357753,"totalDebt":18460372860},{"fiscalYear":2019,"statement":"별도","revenue":44566363211,"operatingIncome":-6471421889,"netIncome":6885173793,"controllingNetIncome":null,"ebitda":790768943,"fcff":-15723784734,"cfo":-2434316716,"capex":13880939212,"totalAssets":168532386233,"totalLiabilities":25703072656,"totalEquity":142829313577,"cash":5047173226,"totalDebt":12476451810},{"fiscalYear":2020,"statement":"별도","revenue":48269172240,"operatingIncome":-10044140581,"netIncome":-39876978917,"controllingNetIncome":null,"ebitda":null,"fcff":-9349337027,"cfo":-2553234930,"capex":7154444973,"totalAssets":178725958079,"totalLiabilities":56810737774,"totalEquity":121915220305,"cash":26444833967,"totalDebt":11667720000},{"fiscalYear":2021,"statement":"별도","revenue":54901130222,"operatingIncome":-18139831261,"netIncome":-40276343542,"controllingNetIncome":null,"ebitda":-12889554375,"fcff":-11137724517,"cfo":-7162788005,"capex":4065486139,"totalAssets":145456078325,"totalLiabilities":18185604636,"totalEquity":127270473689,"cash":26097439090,"totalDebt":266314884},{"fiscalYear":2022,"statement":"별도","revenue":51832233858,"operatingIncome":-13961176993,"netIncome":-25093031447,"controllingNetIncome":null,"ebitda":-6438109679,"fcff":-4949107230,"cfo":-1914279995,"capex":3034827235,"totalAssets":117914808538,"totalLiabilities":15324892000,"totalEquity":102589916538,"cash":35986097664,"totalDebt":312543083},{"fiscalYear":2023,"statement":"별도","revenue":51955037960,"operatingIncome":-18037069707,"netIncome":-24812021765,"controllingNetIncome":null,"ebitda":-9218302152,"fcff":-40384401985,"cfo":-27657307943,"capex":12779782645,"totalAssets":93479032024,"totalLiabilities":15894485487,"totalEquity":77584546537,"cash":4281307888,"totalDebt":595485727},{"fiscalYear":2024,"statement":"별도","revenue":44294231025,"operatingIncome":-14828940152,"netIncome":-14092018358,"controllingNetIncome":null,"ebitda":null,"fcff":-17549695703,"cfo":-17295020520,"capex":380730000,"totalAssets":128451959179,"totalLiabilities":22596614412,"totalEquity":105855344767,"cash":7386162203,"totalDebt":1158989632},{"fiscalYear":2025,"statement":"별도","revenue":46074379551,"operatingIncome":-18068418610,"netIncome":11545101570,"controllingNetIncome":null,"ebitda":-15076932046,"fcff":-22684138141,"cfo":-10050871543,"capex":12763600000,"totalAssets":167437187130,"totalLiabilities":46392295495,"totalEquity":121044891635,"cash":11165831072,"totalDebt":481607382}],"quarterly":[{"stockCode":"001360","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":12002183287,"operatingIncome":-3852094722,"netIncome":-30170522584,"prevYearRevenue":11079339223,"prevYearOperatingIncome":-3613206741,"prevYearNetIncome":18327101341,"source":"11014","updatedAt":"2026-08-26T22:26:29.123Z"},{"stockCode":"001360","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":11816906104,"operatingIncome":-5417129851,"netIncome":-59104767849,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:29.126Z"},{"stockCode":"001360","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":9015669873,"operatingIncome":-1894285179,"netIncome":8767497109,"prevYearRevenue":11357116231,"prevYearOperatingIncome":-4495504588,"prevYearNetIncome":37248133803,"source":"11013","updatedAt":"2026-08-26T22:26:28.593Z"},{"stockCode":"001360","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":9901023839,"operatingIncome":-4989648875,"netIncome":-56645723405,"prevYearRevenue":10898173929,"prevYearOperatingIncome":-4303689449,"prevYearNetIncome":63572258200,"source":"11012","updatedAt":"2026-08-26T22:26:28.844Z"}]}