{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003090","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":"003090","name":"대웅","market":"KOSPI","sector":"의약품 제조업","lastPrice":16100,"marketCap":936085878000,"sharesOutstanding":58141980,"asOf":"2026-09-26T15:09:35.259Z"},"valuation":{"fiscalYear":2025,"per":5.35,"perTtm":4.22,"ttmPeriod":"25Q3~26Q2","pbr":0.8,"psr":0.45,"evEbitda":3.71,"ev":1438598796306,"fcff":-67116057964,"fcffYield":-0.0467,"roe":0.1611,"revenueGrowth":{"y1":0.0679,"y3":0.0681,"y5":0.0882},"operatingIncomeGrowth":{"y1":-0.0714,"y3":0.0808,"y5":0.217},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.551Z"},"price":{"high52w":29350,"low52w":15710,"fromHigh":-0.4514,"returns":[{"label":"1개월","value":-0.0789},{"label":"3개월","value":0.0158},{"label":"6개월","value":-0.3521},{"label":"1년","value":-0.2698},{"label":"3년","value":0.0294},{"label":"5년","value":-0.5237}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":0.9,"payoutPct":4.7},{"fiscalYear":2024,"dps":200,"yieldPct":1,"payoutPct":14.1},{"fiscalYear":2023,"dps":100,"yieldPct":0.5,"payoutPct":2.7},{"fiscalYear":2022,"dps":100,"yieldPct":0.5,"payoutPct":4.1},{"fiscalYear":2021,"dps":100,"yieldPct":0.3,"payoutPct":5.3},{"fiscalYear":2020,"dps":100,"yieldPct":0.2,"payoutPct":4.2},{"fiscalYear":2019,"dps":100,"yieldPct":0.8,"payoutPct":6.9},{"fiscalYear":2018,"dps":100,"yieldPct":0.6,"payoutPct":14.5}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":996816139653,"operatingIncome":79718753505,"netIncome":54590416385,"controllingNetIncome":38623412957,"ebitda":116360428223,"fcff":-40997673866,"cfo":74916093233,"capex":120415983069,"totalAssets":1242301736207,"totalLiabilities":413822364447,"totalEquity":828479371760,"cash":100994417002,"totalDebt":241038541416},{"fiscalYear":2016,"statement":"연결","revenue":1014965932470,"operatingIncome":60994092023,"netIncome":34573861962,"controllingNetIncome":19831075114,"ebitda":99661120441,"fcff":-149035842533,"cfo":18755841542,"capex":174038876305,"totalAssets":1467286017881,"totalLiabilities":602653922947,"totalEquity":864632094934,"cash":106208824753,"totalDebt":413099094283},{"fiscalYear":2017,"statement":"연결","revenue":1123956914139,"operatingIncome":84543010830,"netIncome":85706875010,"controllingNetIncome":66250630096,"ebitda":142696419467,"fcff":52583689371,"cfo":147774279086,"capex":103056163813,"totalAssets":1549153182270,"totalLiabilities":609847533520,"totalEquity":939305648750,"cash":135155473234,"totalDebt":385062050847},{"fiscalYear":2018,"statement":"연결","revenue":1231290088657,"operatingIncome":85774626662,"netIncome":32736375658,"controllingNetIncome":29863274887,"ebitda":144702800376,"fcff":-15629025107,"cfo":45380803384,"capex":67076520020,"totalAssets":1592170451755,"totalLiabilities":627857613110,"totalEquity":964312838645,"cash":95125339587,"totalDebt":386849640187},{"fiscalYear":2019,"statement":"연결","revenue":1365679369330,"operatingIncome":107543717917,"netIncome":71342383271,"controllingNetIncome":62439349480,"ebitda":155117711228,"fcff":79291398193,"cfo":138512224902,"capex":68370238944,"totalAssets":1668172836674,"totalLiabilities":641926245953,"totalEquity":1026246590721,"cash":67456679005,"totalDebt":392146831731},{"fiscalYear":2020,"statement":"연결","revenue":1355337386745,"operatingIncome":98055318016,"netIncome":118379527222,"controllingNetIncome":98378893015,"ebitda":144695007413,"fcff":89006865555,"cfo":145365812639,"capex":65084741199,"totalAssets":1837532868394,"totalLiabilities":720614938065,"totalEquity":1116917930329,"cash":196872300031,"totalDebt":442693049219},{"fiscalYear":2021,"statement":"연결","revenue":1511373580813,"operatingIncome":182627158402,"netIncome":99957306402,"controllingNetIncome":78807737167,"ebitda":229025637815,"fcff":26417882335,"cfo":133175353198,"capex":115508731996,"totalAssets":1933709055097,"totalLiabilities":776674438964,"totalEquity":1157034616133,"cash":124629819566,"totalDebt":444347640049},{"fiscalYear":2022,"statement":"연결","revenue":1697338482580,"operatingIncome":207334242877,"netIncome":120268044179,"controllingNetIncome":102565588552,"ebitda":251306506294,"fcff":40455468239,"cfo":149081680746,"capex":117622887455,"totalAssets":2158905107252,"totalLiabilities":879409305644,"totalEquity":1279495801608,"cash":190435290050,"totalDebt":354147667650},{"fiscalYear":2023,"statement":"연결","revenue":1813841462124,"operatingIncome":195606282852,"netIncome":191438974294,"controllingNetIncome":152665121743,"ebitda":243427716969,"fcff":-6824083825,"cfo":205654597633,"capex":228956673841,"totalAssets":2359277174097,"totalLiabilities":922478396685,"totalEquity":1436798777412,"cash":161685947360,"totalDebt":158853758324},{"fiscalYear":2024,"statement":"연결","revenue":1936916852599,"operatingIncome":281913080239,"netIncome":68860695957,"controllingNetIncome":57885500089,"ebitda":339194876031,"fcff":-159705960755,"cfo":162384530560,"capex":336306100640,"totalAssets":2720693911174,"totalLiabilities":1218198152023,"totalEquity":1502495759151,"cash":191520798132,"totalDebt":680783041723},{"fiscalYear":2025,"statement":"연결","revenue":2068370455244,"operatingIncome":261793894978,"netIncome":227906759004,"controllingNetIncome":175062902534,"ebitda":387683443474,"fcff":-67116057964,"cfo":257576922910,"capex":347952497153,"totalAssets":3232157201634,"totalLiabilities":1464831571447,"totalEquity":1767325630187,"cash":255917494906,"totalDebt":758430413212}],"quarterly":[{"stockCode":"003090","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":542175246375,"operatingIncome":80540470641,"netIncome":62653822677,"prevYearRevenue":515874594446,"prevYearOperatingIncome":101708215149,"prevYearNetIncome":58007313298,"source":"11014","updatedAt":"2026-08-26T22:20:35.811Z"},{"stockCode":"003090","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":516332067296,"operatingIncome":34780030802,"netIncome":69402299612,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:35.812Z"},{"stockCode":"003090","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":492706725823,"operatingIncome":47780885256,"netIncome":53257616636,"prevYearRevenue":481434644144,"prevYearOperatingIncome":61138955570,"prevYearNetIncome":34512268389,"source":"11013","updatedAt":"2026-08-26T22:20:35.211Z"},{"stockCode":"003090","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":570821463432,"operatingIncome":76642287619,"netIncome":36337460584,"prevYearRevenue":528428497429,"prevYearOperatingIncome":85334437965,"prevYearNetIncome":61338368326,"source":"11012","updatedAt":"2026-08-26T22:20:35.461Z"}]}