{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003000","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":"003000","name":"부광약품","market":"KOSPI","sector":"의약품 제조업","lastPrice":3935,"marketCap":388245480385,"sharesOutstanding":98664671,"asOf":"2026-09-26T15:09:35.258Z"},"valuation":{"fiscalYear":2025,"per":30.92,"perTtm":44.62,"ttmPeriod":"25Q3~26Q2","pbr":1.14,"psr":1.93,"evEbitda":16.53,"ev":372378072163,"fcff":12594883161,"fcffYield":0.0338,"roe":0.043,"revenueGrowth":{"y1":0.2538,"y3":0.0168,"y5":0.0342},"operatingIncomeGrowth":{"y1":7.7557,"y3":null,"y5":0.2859},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.386Z"},"price":{"high52w":9600,"low52w":3485,"fromHigh":-0.5901,"returns":[{"label":"1개월","value":-0.0564},{"label":"3개월","value":0.0261},{"label":"6개월","value":-0.5901},{"label":"1년","value":0.1179},{"label":"3년","value":-0.3663},{"label":"5년","value":-0.8117}]},"dividends":[{"fiscalYear":2025,"dps":125,"yieldPct":3.3,"payoutPct":99.2},{"fiscalYear":2021,"dps":100,"yieldPct":0.76,"payoutPct":null},{"fiscalYear":2020,"dps":100,"yieldPct":0.33,"payoutPct":null},{"fiscalYear":2019,"dps":200,"yieldPct":1.37,"payoutPct":null},{"fiscalYear":2018,"dps":200,"yieldPct":0.69,"payoutPct":6.71},{"fiscalYear":2017,"dps":200,"yieldPct":0.82,"payoutPct":77.65}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":194223518403,"operatingIncome":35126799738,"netIncome":145657430983,"controllingNetIncome":145670056224,"ebitda":42002927001,"fcff":3090119513,"cfo":6816640978,"capex":3726521465,"totalAssets":493615375255,"totalLiabilities":80172893218,"totalEquity":413442482037,"cash":100399748183,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":168193616060,"operatingIncome":9537426721,"netIncome":-7434843163,"controllingNetIncome":-7412367815,"ebitda":14927241555,"fcff":-28296965399,"cfo":-23407507615,"capex":4905889671,"totalAssets":388534557104,"totalLiabilities":62048555734,"totalEquity":326486001370,"cash":37584814355,"totalDebt":2077948445},{"fiscalYear":2020,"statement":"연결","revenue":169659753508,"operatingIncome":4028150006,"netIncome":-10104662061,"controllingNetIncome":-7203004762,"ebitda":9693336260,"fcff":-492261131,"cfo":723168741,"capex":1954200755,"totalAssets":400968741555,"totalLiabilities":129777604981,"totalEquity":271191136574,"cash":79290779897,"totalDebt":21546916051},{"fiscalYear":2021,"statement":"연결","revenue":182491221467,"operatingIncome":5621880941,"netIncome":-2796797665,"controllingNetIncome":-916621575,"ebitda":9972754932,"fcff":25927884976,"cfo":26542842696,"capex":789521680,"totalAssets":397416583050,"totalLiabilities":117355699917,"totalEquity":280060883133,"cash":82777135276,"totalDebt":1558367316},{"fiscalYear":2022,"statement":"연결","revenue":190909364530,"operatingIncome":-230635598,"netIncome":-4248677024,"controllingNetIncome":-2474853487,"ebitda":4361413896,"fcff":12646678608,"cfo":16461450021,"capex":3929527816,"totalAssets":400929188514,"totalLiabilities":129081732482,"totalEquity":271847456032,"cash":85516747995,"totalDebt":930788711},{"fiscalYear":2023,"statement":"연결","revenue":125928240771,"operatingIncome":-37496760003,"netIncome":-34406512167,"controllingNetIncome":-31329660646,"ebitda":-33895174433,"fcff":-11308390774,"cfo":-9361822427,"capex":2834665115,"totalAssets":429017049398,"totalLiabilities":194752377153,"totalEquity":234264672245,"cash":151227173290,"totalDebt":79386899988},{"fiscalYear":2024,"statement":"연결","revenue":160086870107,"operatingIncome":1617661424,"netIncome":-3458761838,"controllingNetIncome":-2641325691,"ebitda":5119679067,"fcff":34894275450,"cfo":34361977014,"capex":2612463911,"totalAssets":373180311828,"totalLiabilities":129034731764,"totalEquity":244145580064,"cash":90091131962,"totalDebt":79424285349},{"fiscalYear":2025,"statement":"연결","revenue":200714183691,"operatingIncome":14163801286,"netIncome":12433079755,"controllingNetIncome":12557561629,"ebitda":22532764170,"fcff":12594883161,"cfo":21463602416,"capex":11194013194,"totalAssets":476294610331,"totalLiabilities":135362536191,"totalEquity":340932074140,"cash":96208176680,"totalDebt":80340768458}],"quarterly":[{"stockCode":"003000","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":47814964853,"operatingIncome":979054672,"netIncome":1495615593,"prevYearRevenue":42596974443,"prevYearOperatingIncome":3179232113,"prevYearNetIncome":98925677,"source":"11014","updatedAt":"2026-08-26T22:22:10.117Z"},{"stockCode":"003000","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":62514210278,"operatingIncome":8157955865,"netIncome":4654666084,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:10.119Z"},{"stockCode":"003000","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":47776062641,"operatingIncome":1104335721,"netIncome":1161563611,"prevYearRevenue":47806438228,"prevYearOperatingIncome":3014234984,"prevYearNetIncome":-111047431,"source":"11013","updatedAt":"2026-08-26T22:22:09.588Z"},{"stockCode":"003000","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":56987922647,"operatingIncome":1409953886,"netIncome":1388990360,"prevYearRevenue":42578570332,"prevYearOperatingIncome":2012555765,"prevYearNetIncome":6393845509,"source":"11012","updatedAt":"2026-08-26T22:22:09.849Z"}]}