{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003520","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":"003520","name":"영진약품","market":"KOSPI","sector":"의약품 제조업","lastPrice":1019,"marketCap":186367692889,"sharesOutstanding":182892731,"asOf":"2026-09-26T15:09:35.263Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.04,"psr":0.73,"evEbitda":20.48,"ev":205441024049,"fcff":959555316,"fcffYield":0.0047,"roe":-0.0025,"revenueGrowth":{"y1":0.0088,"y3":0.052,"y5":0.0405},"operatingIncomeGrowth":{"y1":-0.6084,"y3":null,"y5":0.5503},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.552Z"},"price":{"high52w":2170,"low52w":1019,"fromHigh":-0.5304,"returns":[{"label":"1개월","value":-0.099},{"label":"3개월","value":-0.0778},{"label":"6개월","value":-0.4304},{"label":"1년","value":-0.4753},{"label":"3년","value":-0.557},{"label":"5년","value":-0.8033}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":186408689480,"operatingIncome":-2187346206,"netIncome":-6100940110,"controllingNetIncome":null,"ebitda":9480817369,"fcff":-3129265002,"cfo":1274179077,"capex":4707764650,"totalAssets":196114247752,"totalLiabilities":84508420751,"totalEquity":111605827001,"cash":1833736309,"totalDebt":12291900000},{"fiscalYear":2019,"statement":"별도","revenue":220516292415,"operatingIncome":9982030781,"netIncome":5029923813,"controllingNetIncome":null,"ebitda":16239612786,"fcff":-738594500,"cfo":9282594812,"capex":10357803990,"totalAssets":200445669435,"totalLiabilities":84694521338,"totalEquity":115751148097,"cash":651872625,"totalDebt":13825420000},{"fiscalYear":2020,"statement":"별도","revenue":208463639670,"operatingIncome":381453028,"netIncome":-133121317,"controllingNetIncome":null,"ebitda":6924096891,"fcff":8408590985,"cfo":14497598259,"capex":6304699035,"totalAssets":188100729627,"totalLiabilities":73668890394,"totalEquity":114431839233,"cash":427686994,"totalDebt":6458940000},{"fiscalYear":2021,"statement":"별도","revenue":196067241848,"operatingIncome":-13877505422,"netIncome":-11582456195,"controllingNetIncome":null,"ebitda":null,"fcff":-2756715651,"cfo":8367764387,"capex":11319768953,"totalAssets":194095213047,"totalLiabilities":89209750580,"totalEquity":104885462467,"cash":464571415,"totalDebt":11292460000},{"fiscalYear":2022,"statement":"별도","revenue":218380987421,"operatingIncome":-7363158868,"netIncome":-21961039428,"controllingNetIncome":null,"ebitda":6260442017,"fcff":-24130927004,"cfo":-11609700247,"capex":13200149770,"totalAssets":203082817375,"totalLiabilities":113212626317,"totalEquity":89870191058,"cash":682253551,"totalDebt":38625980000},{"fiscalYear":2023,"statement":"별도","revenue":234902460182,"operatingIncome":3117394410,"netIncome":-3875543365,"controllingNetIncome":null,"ebitda":14781771890,"fcff":-18684444788,"cfo":-10223898454,"capex":10237536904,"totalAssets":226600824188,"totalLiabilities":136968480036,"totalEquity":89632344152,"cash":7207711862,"totalDebt":65377806922},{"fiscalYear":2024,"statement":"별도","revenue":252040228764,"operatingIncome":8721997142,"netIncome":1232792247,"controllingNetIncome":null,"ebitda":17425996454,"fcff":785444703,"cfo":21740848596,"capex":21607193107,"totalAssets":234257972953,"totalLiabilities":144454841644,"totalEquity":89803131309,"cash":3436029154,"totalDebt":37000000000},{"fiscalYear":2025,"statement":"별도","revenue":254255894053,"operatingIncome":3415589622,"netIncome":-227660610,"controllingNetIncome":null,"ebitda":10032145127,"fcff":959555316,"cfo":11730228393,"capex":11963760656,"totalAssets":262384700788,"totalLiabilities":170925251581,"totalEquity":91459449207,"cash":28426668840,"totalDebt":47500000000}],"quarterly":[{"stockCode":"003520","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":60850049729,"operatingIncome":3644257,"netIncome":-1167103297,"prevYearRevenue":62039911345,"prevYearOperatingIncome":1320276933,"prevYearNetIncome":-436538109,"source":"11014","updatedAt":"2026-08-26T22:24:17.528Z"},{"stockCode":"003520","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":66815694734,"operatingIncome":-1088617616,"netIncome":-375669502,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:17.530Z"},{"stockCode":"003520","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":63759492342,"operatingIncome":-1754877866,"netIncome":-2281994977,"prevYearRevenue":64074269836,"prevYearOperatingIncome":2615413296,"prevYearNetIncome":976292654,"source":"11013","updatedAt":"2026-08-26T22:24:16.996Z"},{"stockCode":"003520","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":61578186345,"operatingIncome":-1497358688,"netIncome":-2431269456,"prevYearRevenue":62515879754,"prevYearOperatingIncome":1885149685,"prevYearNetIncome":338819535,"source":"11012","updatedAt":"2026-08-26T22:24:17.253Z"}]}