{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003120","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":"003120","name":"일성아이에스","market":"KOSPI","sector":"의약품 제조업","lastPrice":21850,"marketCap":290605000000,"sharesOutstanding":13300000,"asOf":"2026-09-26T15:09:35.260Z"},"valuation":{"fiscalYear":2025,"per":249.27,"perTtm":52.43,"ttmPeriod":"25Q3~26Q2","pbr":0.75,"psr":4.52,"evEbitda":null,"ev":170457270390,"fcff":1710110914,"fcffYield":0.01,"roe":0.003,"revenueGrowth":{"y1":-0.0685,"y3":0.0163,"y5":0.0963},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.417Z"},"price":{"high52w":28300,"low52w":18300,"fromHigh":-0.2279,"returns":[{"label":"1개월","value":0.0405},{"label":"3개월","value":0.1672},{"label":"6개월","value":-0.0602},{"label":"1년","value":-0.0761},{"label":"3년","value":0.0307},{"label":"5년","value":0.4886}]},"dividends":[{"fiscalYear":2025,"dps":1200,"yieldPct":5.4,"payoutPct":null},{"fiscalYear":2024,"dps":1000,"yieldPct":6.2,"payoutPct":null},{"fiscalYear":2023,"dps":1500,"yieldPct":5.8,"payoutPct":null},{"fiscalYear":2022,"dps":20000,"yieldPct":22.2,"payoutPct":28.18},{"fiscalYear":2021,"dps":750,"yieldPct":1.01,"payoutPct":null},{"fiscalYear":2020,"dps":750,"yieldPct":0.87,"payoutPct":35.71},{"fiscalYear":2019,"dps":750,"yieldPct":0.91,"payoutPct":17.12},{"fiscalYear":2018,"dps":750,"yieldPct":0.78,"payoutPct":34.22}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":61652595245,"operatingIncome":2258355239,"netIncome":2945528738,"controllingNetIncome":null,"ebitda":4872065126,"fcff":13760120731,"cfo":15091217160,"capex":1331102744,"totalAssets":347264433389,"totalLiabilities":22929384010,"totalEquity":324335049379,"cash":1391931098,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":48411627883,"operatingIncome":-1257117372,"netIncome":6718550361,"controllingNetIncome":null,"ebitda":1701572694,"fcff":3148292645,"cfo":4388672710,"capex":1240380065,"totalAssets":369516178570,"totalLiabilities":24026726022,"totalEquity":345489452548,"cash":37278164292,"totalDebt":126501125},{"fiscalYear":2020,"statement":"별도","revenue":40600732254,"operatingIncome":-1947784508,"netIncome":3220256799,"controllingNetIncome":null,"ebitda":851003266,"fcff":-3260082090,"cfo":1557299460,"capex":4817381550,"totalAssets":371224515736,"totalLiabilities":23748422539,"totalEquity":347476093197,"cash":36219729614,"totalDebt":441503625},{"fiscalYear":2021,"statement":"별도","revenue":42089835817,"operatingIncome":-1797410519,"netIncome":-1367510424,"controllingNetIncome":null,"ebitda":1843112581,"fcff":-6913992659,"cfo":5704073471,"capex":12618066130,"totalAssets":371382501205,"totalLiabilities":25472910327,"totalEquity":345909590878,"cash":50844177533,"totalDebt":181067975},{"fiscalYear":2022,"statement":"별도","revenue":61247846533,"operatingIncome":1297259736,"netIncome":105241191542,"controllingNetIncome":null,"ebitda":3855277823,"fcff":-101461773035,"cfo":-38966011125,"capex":62495761910,"totalAssets":494420098295,"totalLiabilities":48852889219,"totalEquity":445567209076,"cash":272920290420,"totalDebt":274351079},{"fiscalYear":2023,"statement":"별도","revenue":78053232127,"operatingIncome":-7992642135,"netIncome":-20940893247,"controllingNetIncome":null,"ebitda":1342777401,"fcff":-49189201074,"cfo":-41474992531,"capex":7726711973,"totalAssets":419189929496,"totalLiabilities":36436249470,"totalEquity":382753680026,"cash":160085707138,"totalDebt":238125989},{"fiscalYear":2024,"statement":"별도","revenue":69018340865,"operatingIncome":-9518107492,"netIncome":13094107409,"controllingNetIncome":null,"ebitda":-5934877515,"fcff":-16332425289,"cfo":-4255829617,"capex":12085757629,"totalAssets":396879751742,"totalLiabilities":11745156467,"totalEquity":385134595275,"cash":110238399122,"totalDebt":161819961},{"fiscalYear":2025,"statement":"별도","revenue":64291702806,"operatingIncome":-6160588840,"netIncome":1165834883,"controllingNetIncome":null,"ebitda":-2270726140,"fcff":1710110914,"cfo":3881172099,"capex":2175584603,"totalAssets":403009986637,"totalLiabilities":16665238587,"totalEquity":386344748050,"cash":120279901117,"totalDebt":132171507}],"quarterly":[{"stockCode":"003120","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":16762411127,"operatingIncome":-845355695,"netIncome":341032946,"prevYearRevenue":19019405848,"prevYearOperatingIncome":875200435,"prevYearNetIncome":9618796262,"source":"11014","updatedAt":"2026-08-26T22:23:20.898Z"},{"stockCode":"003120","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":14653679043,"operatingIncome":-2009490803,"netIncome":3407096293,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:20.901Z"},{"stockCode":"003120","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":16709333845,"operatingIncome":-495763307,"netIncome":1577290782,"prevYearRevenue":16620514089,"prevYearOperatingIncome":-1019579974,"prevYearNetIncome":1538722194,"source":"11013","updatedAt":"2026-08-26T22:23:20.371Z"},{"stockCode":"003120","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":17090884674,"operatingIncome":-1563119474,"netIncome":216945173,"prevYearRevenue":16255098547,"prevYearOperatingIncome":-2286162368,"prevYearNetIncome":-4121016550,"source":"11012","updatedAt":"2026-08-26T22:23:20.628Z"}]}