{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003850","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":"003850","name":"보령","market":"KOSPI","sector":"의약품 제조업","lastPrice":8260,"marketCap":708602329820,"sharesOutstanding":85787207,"asOf":"2026-09-26T15:09:35.267Z"},"valuation":{"fiscalYear":2025,"per":11.02,"perTtm":5.88,"ttmPeriod":"25Q3~26Q2","pbr":0.84,"psr":0.7,"evEbitda":4.53,"ev":480989611186,"fcff":112829380487,"fcffYield":0.2346,"roe":0.0789,"revenueGrowth":{"y1":0.0003,"y3":0.1019,"y5":0.1261},"operatingIncomeGrowth":{"y1":-0.0767,"y3":0.0475,"y5":0.1023},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.355Z"},"price":{"high52w":10680,"low52w":7570,"fromHigh":-0.2266,"returns":[{"label":"1개월","value":-0.0719},{"label":"3개월","value":0.0172},{"label":"6개월","value":-0.144},{"label":"1년","value":-0.019},{"label":"3년","value":-0.1822},{"label":"5년","value":-0.5054}]},"dividends":[{"fiscalYear":2025,"dps":160,"yieldPct":1.7,"payoutPct":21.02},{"fiscalYear":2024,"dps":100,"yieldPct":1,"payoutPct":12.06},{"fiscalYear":2023,"dps":100,"yieldPct":0.9,"payoutPct":16.38},{"fiscalYear":2022,"dps":100,"yieldPct":1,"payoutPct":15.71},{"fiscalYear":2021,"dps":100,"yieldPct":0.7,"payoutPct":15.28},{"fiscalYear":2020,"dps":100,"yieldPct":0.5,"payoutPct":16.79},{"fiscalYear":2019,"dps":100,"yieldPct":0.7,"payoutPct":13.05},{"fiscalYear":2018,"dps":60,"yieldPct":0.6,"payoutPct":12.42}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":460401670473,"operatingIncome":24955681762,"netIncome":20306902104,"controllingNetIncome":20306902104,"ebitda":29672662088,"fcff":-18214518657,"cfo":38913967699,"capex":57128486356,"totalAssets":450017572611,"totalLiabilities":193914930561,"totalEquity":256102642050,"cash":7617712964,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":524268670098,"operatingIncome":39063788696,"netIncome":32221802685,"controllingNetIncome":32221802685,"ebitda":55504540948,"fcff":-21756239055,"cfo":46998848988,"capex":68755088043,"totalAssets":507628914110,"totalLiabilities":224675238099,"totalEquity":282953676011,"cash":4522869023,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":561866592451,"operatingIncome":39986310801,"netIncome":26859761918,"controllingNetIncome":26856199156,"ebitda":61911454767,"fcff":-9833525384,"cfo":44740976180,"capex":56595626805,"totalAssets":647993966270,"totalLiabilities":307706406419,"totalEquity":340287559851,"cash":25526944766,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":627279390053,"operatingIncome":41448228314,"netIncome":43119260371,"controllingNetIncome":43044274380,"ebitda":73510611981,"fcff":3427821131,"cfo":60167363912,"capex":59317460576,"totalAssets":828641139449,"totalLiabilities":354327078692,"totalEquity":474314060757,"cash":150708195972,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":760475844693,"operatingIncome":56602877310,"netIncome":41938309435,"controllingNetIncome":41894431747,"ebitda":104535668575,"fcff":-90941300602,"cfo":27814064610,"capex":122995419428,"totalAssets":892385915179,"totalLiabilities":375969361311,"totalEquity":516416553868,"cash":16072986924,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":859625585767,"operatingIncome":68267020613,"netIncome":40213138265,"controllingNetIncome":40202797525,"ebitda":109315158926,"fcff":25570199362,"cfo":42223902696,"capex":23310537653,"totalAssets":915511541054,"totalLiabilities":366258950641,"totalEquity":549252590413,"cash":16460520013,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":1017106670442,"operatingIncome":70472227261,"netIncome":69635720165,"controllingNetIncome":69633253502,"ebitda":117085196500,"fcff":67552831252,"cfo":80557153488,"capex":20047158980,"totalAssets":1164086929992,"totalLiabilities":379583669062,"totalEquity":784503260930,"cash":187177312448,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":1017427357548,"operatingIncome":65066733505,"netIncome":64302934599,"controllingNetIncome":64302934599,"ebitda":106159978668,"fcff":112829380487,"cfo":133176935951,"capex":29941885651,"totalAssets":1387880345936,"totalLiabilities":542377563858,"totalEquity":845502782078,"cash":227612718634,"totalDebt":null}],"quarterly":[{"stockCode":"003850","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":280010259195,"operatingIncome":29435792690,"netIncome":33998661395,"prevYearRevenue":271029551348,"prevYearOperatingIncome":19455015959,"prevYearNetIncome":9352962740,"source":"11014","updatedAt":"2026-08-26T22:20:55.896Z"},{"stockCode":"003850","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":245348472661,"operatingIncome":-648670443,"netIncome":21090623901,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:55.899Z"},{"stockCode":"003850","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":255354185384,"operatingIncome":20151376751,"netIncome":41438477100,"prevYearRevenue":240550282587,"prevYearOperatingIncome":10913191430,"prevYearNetIncome":349327127,"source":"11013","updatedAt":"2026-08-26T22:20:55.372Z"},{"stockCode":"003850","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":279622584597,"operatingIncome":23798692282,"netIncome":24054889962,"prevYearRevenue":251518343105,"prevYearOperatingIncome":25366419828,"prevYearNetIncome":8864322176,"source":"11012","updatedAt":"2026-08-26T22:20:55.659Z"}]}