{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002620","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":"002620","name":"제일파마홀딩스","market":"KOSPI","sector":"회사 본부 및 경영 컨설팅 서비스업","lastPrice":7640,"marketCap":122036432200,"sharesOutstanding":15973355,"asOf":"2026-09-26T15:09:35.253Z"},"valuation":{"fiscalYear":2025,"per":8.34,"perTtm":4.8,"ttmPeriod":"25Q3~26Q2","pbr":0.38,"psr":0.19,"evEbitda":4.99,"ev":232651702044,"fcff":-2255115077,"fcffYield":-0.0097,"roe":0.0468,"revenueGrowth":{"y1":-0.1567,"y3":-0.0605,"y5":-0.029},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":0.1147},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.384Z"},"price":{"high52w":9280,"low52w":6290,"fromHigh":-0.1767,"returns":[{"label":"1개월","value":0.031},{"label":"3개월","value":0.2146},{"label":"6개월","value":-0.1249},{"label":"1년","value":-0.1208},{"label":"3년","value":-0.2428},{"label":"5년","value":-0.5958}]},"dividends":[{"fiscalYear":2025,"dps":70,"yieldPct":0.9,"payoutPct":3.1},{"fiscalYear":2024,"dps":50,"yieldPct":0.6,"payoutPct":null},{"fiscalYear":2023,"dps":50,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2022,"dps":50,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2021,"dps":65,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2020,"dps":70,"yieldPct":0.3,"payoutPct":7.19},{"fiscalYear":2019,"dps":70,"yieldPct":0.4,"payoutPct":null},{"fiscalYear":2018,"dps":70,"yieldPct":0.3,"payoutPct":14.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":142736342504,"operatingIncome":10949406740,"netIncome":7301628910,"controllingNetIncome":7069964241,"ebitda":null,"fcff":-4137905310,"cfo":-3432762666,"capex":1437622847,"totalAssets":920085824906,"totalLiabilities":330509525709,"totalEquity":589576299197,"cash":41098113287,"totalDebt":115077789744},{"fiscalYear":2019,"statement":"연결","revenue":731140379688,"operatingIncome":9006806261,"netIncome":-95854011087,"controllingNetIncome":-90660644845,"ebitda":79332373930,"fcff":25705010694,"cfo":25215757600,"capex":1659737792,"totalAssets":846474533629,"totalLiabilities":363437471107,"totalEquity":483037062522,"cash":21236950312,"totalDebt":121509871277},{"fiscalYear":2020,"statement":"연결","revenue":761996752116,"operatingIncome":22481192400,"netIncome":14941061708,"controllingNetIncome":11431125932,"ebitda":25785236371,"fcff":-31921539625,"cfo":-23671463378,"capex":10267389703,"totalAssets":887395067308,"totalLiabilities":388110850697,"totalEquity":499284216611,"cash":20183388614,"totalDebt":149002930243},{"fiscalYear":2021,"statement":"연결","revenue":762568056298,"operatingIncome":-8974887678,"netIncome":-12870005197,"controllingNetIncome":-3482412409,"ebitda":null,"fcff":-8310915583,"cfo":13403077573,"capex":23736138289,"totalAssets":892421378291,"totalLiabilities":392107688415,"totalEquity":500313689876,"cash":28580777825,"totalDebt":112688767298},{"fiscalYear":2022,"statement":"연결","revenue":792964733258,"operatingIncome":-7547961141,"netIncome":-83145006102,"controllingNetIncome":-74555735203,"ebitda":66327353954,"fcff":-38396985575,"cfo":-20802154895,"capex":21410038898,"totalAssets":865677012176,"totalLiabilities":445884552551,"totalEquity":419792459625,"cash":34759505616,"totalDebt":136564355643},{"fiscalYear":2023,"statement":"연결","revenue":804043001736,"operatingIncome":20820186238,"netIncome":-13240831932,"controllingNetIncome":-16249744239,"ebitda":59766810649,"fcff":-7197986809,"cfo":-4415630239,"capex":9836627967,"totalAssets":879996990707,"totalLiabilities":477810922325,"totalEquity":402186068382,"cash":37038628042,"totalDebt":12405620801},{"fiscalYear":2024,"statement":"연결","revenue":779822241410,"operatingIncome":-11558923268,"netIncome":-66390902625,"controllingNetIncome":-51159360664,"ebitda":24410447469,"fcff":3958971944,"cfo":4542355695,"capex":6863287431,"totalAssets":890432937697,"totalLiabilities":453036058158,"totalEquity":437396879539,"cash":59820695795,"totalDebt":1439765106},{"fiscalYear":2025,"statement":"연결","revenue":657614014071,"operatingIncome":38686177266,"netIncome":34647175100,"controllingNetIncome":14635277022,"ebitda":46588981041,"fcff":-2255115077,"cfo":390261554,"capex":9328146669,"totalAssets":876664145825,"totalLiabilities":407547292129,"totalEquity":469116853696,"cash":56189279221,"totalDebt":166804549065}],"quarterly":[{"stockCode":"002620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":161363481652,"operatingIncome":18089835256,"netIncome":14217191171,"prevYearRevenue":189996784413,"prevYearOperatingIncome":-3276628604,"prevYearNetIncome":-5689923246,"source":"11014","updatedAt":"2026-08-26T22:26:36.451Z"},{"stockCode":"002620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":154427033249,"operatingIncome":6550395868,"netIncome":12927175764,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:36.453Z"},{"stockCode":"002620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":150396246941,"operatingIncome":3559732758,"netIncome":4484625748,"prevYearRevenue":182043254689,"prevYearOperatingIncome":7118868706,"prevYearNetIncome":4611176799,"source":"11013","updatedAt":"2026-08-26T22:26:35.946Z"},{"stockCode":"002620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":164704260045,"operatingIncome":-9939858497,"netIncome":-6207199504,"prevYearRevenue":159780244481,"prevYearOperatingIncome":6927077436,"prevYearNetIncome":2891631366,"source":"11012","updatedAt":"2026-08-26T22:26:36.196Z"}]}