{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003220","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":"003220","name":"대원제약","market":"KOSPI","sector":"의약품 제조업","lastPrice":7810,"marketCap":175159423230,"sharesOutstanding":22427583,"asOf":"2026-09-26T15:09:35.260Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":607.23,"ttmPeriod":"25Q3~26Q2","pbr":0.66,"psr":0.29,"evEbitda":6.05,"ev":131911311737,"fcff":4697189022,"fcffYield":0.0356,"roe":-0.0051,"revenueGrowth":{"y1":0.0122,"y3":0.0813,"y5":0.1444},"operatingIncomeGrowth":{"y1":-0.8766,"y3":-0.5673,"y5":-0.3208},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.186Z"},"price":{"high52w":13450,"low52w":7240,"fromHigh":-0.4193,"returns":[{"label":"1개월","value":0.0064},{"label":"3개월","value":0.0699},{"label":"6개월","value":-0.2576},{"label":"1년","value":-0.4002},{"label":"3년","value":-0.5212},{"label":"5년","value":-0.5943}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":2.1,"payoutPct":null},{"fiscalYear":2024,"dps":300,"yieldPct":2.1,"payoutPct":45.3},{"fiscalYear":2023,"dps":300,"yieldPct":1.9,"payoutPct":26.6},{"fiscalYear":2022,"dps":350,"yieldPct":1.8,"payoutPct":23.9},{"fiscalYear":2021,"dps":200,"yieldPct":1.2,"payoutPct":61.2},{"fiscalYear":2020,"dps":160,"yieldPct":0.8,"payoutPct":18.3},{"fiscalYear":2019,"dps":260,"yieldPct":1.53,"payoutPct":18.7},{"fiscalYear":2018,"dps":260,"yieldPct":1.63,"payoutPct":21}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":286652511069,"operatingIncome":30745583191,"netIncome":23286286958,"controllingNetIncome":23744481653,"ebitda":41584836893,"fcff":-2249097272,"cfo":40032139055,"capex":42581915407,"totalAssets":275438692395,"totalLiabilities":92240488948,"totalEquity":183198203447,"cash":14887429615,"totalDebt":28000000000},{"fiscalYear":2019,"statement":"연결","revenue":317827566516,"operatingIncome":35107129523,"netIncome":26879412658,"controllingNetIncome":27288953782,"ebitda":48333469404,"fcff":-4810766921,"cfo":30970630742,"capex":36651563634,"totalAssets":327532232677,"totalLiabilities":123315892514,"totalEquity":204216340163,"cash":13003907814,"totalDebt":51165049933},{"fiscalYear":2020,"statement":"연결","revenue":308501015863,"operatingIncome":24098893335,"netIncome":17198485545,"controllingNetIncome":17640388700,"ebitda":37932110762,"fcff":10080275363,"cfo":24951403567,"capex":15784092819,"totalAssets":335214009972,"totalLiabilities":122442338621,"totalEquity":212771671351,"cash":10439087381,"totalDebt":52478083433},{"fiscalYear":2021,"statement":"연결","revenue":354176435161,"operatingIncome":19425905258,"netIncome":6610675911,"controllingNetIncome":6988825613,"ebitda":null,"fcff":11821231406,"cfo":22413390635,"capex":11706856493,"totalAssets":429579922427,"totalLiabilities":211176224708,"totalEquity":218403697719,"cash":41697120924,"totalDebt":123605348348},{"fiscalYear":2022,"statement":"연결","revenue":478884656361,"operatingIncome":43006376510,"netIncome":30657171591,"controllingNetIncome":31944350701,"ebitda":63324335289,"fcff":22518262201,"cfo":33325991996,"capex":13365128587,"totalAssets":453550065821,"totalLiabilities":204784866664,"totalEquity":248765199157,"cash":26969832438,"totalDebt":115132580366},{"fiscalYear":2023,"statement":"연결","revenue":526952045065,"operatingIncome":32232798510,"netIncome":23463261382,"controllingNetIncome":23916930918,"ebitda":49771515761,"fcff":35139742892,"cfo":51734342121,"capex":20610606316,"totalAssets":507998342357,"totalLiabilities":243733869786,"totalEquity":264264472571,"cash":29982402781,"totalDebt":65458947745},{"fiscalYear":2024,"statement":"연결","revenue":598162352613,"operatingIncome":28220453539,"netIncome":9044729468,"controllingNetIncome":14209540701,"ebitda":null,"fcff":-19474991995,"cfo":30035038615,"capex":53582284927,"totalAssets":583388833683,"totalLiabilities":298810595744,"totalEquity":284578237939,"cash":17056791737,"totalDebt":2863331883},{"fiscalYear":2025,"statement":"연결","revenue":605434719615,"operatingIncome":3483326321,"netIncome":-4012533918,"controllingNetIncome":-1379677426,"ebitda":21813701476,"fcff":4697189022,"cfo":42313124261,"capex":42131266411,"totalAssets":613651220679,"totalLiabilities":339072737426,"totalEquity":274578483253,"cash":47196486757,"totalDebt":3948375264}],"quarterly":[{"stockCode":"003220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":143940264172,"operatingIncome":-10368130259,"netIncome":-18010980385,"prevYearRevenue":156831296165,"prevYearOperatingIncome":11380661317,"prevYearNetIncome":5639797345,"source":"11014","updatedAt":"2026-08-26T22:24:56.847Z"},{"stockCode":"003220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":159806911886,"operatingIncome":5853450247,"netIncome":12602143855,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:56.850Z"},{"stockCode":"003220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":158057594682,"operatingIncome":4381074409,"netIncome":1919696906,"prevYearRevenue":157831742112,"prevYearOperatingIncome":9406441440,"prevYearNetIncome":4898620971,"source":"11013","updatedAt":"2026-08-26T22:24:56.305Z"},{"stockCode":"003220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":152831677188,"operatingIncome":-8919930,"netIncome":3777595598,"prevYearRevenue":143855801445,"prevYearOperatingIncome":-1408435107,"prevYearNetIncome":-3502318359,"source":"11012","updatedAt":"2026-08-26T22:24:56.538Z"}]}