{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005250","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":"005250","name":"녹십자홀딩스","market":"KOSPI","sector":"회사 본부 및 경영 컨설팅 서비스업","lastPrice":9520,"marketCap":447708559200,"sharesOutstanding":47028210,"asOf":"2026-09-26T15:09:35.277Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.5,"psr":0.18,"evEbitda":7.32,"ev":493748940432,"fcff":-70089906724,"fcffYield":-0.142,"roe":-0.0734,"revenueGrowth":{"y1":0.1119,"y3":0.0564,"y5":0.0735},"operatingIncomeGrowth":{"y1":null,"y3":-0.2015,"y5":-0.1252},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.461Z"},"price":{"high52w":17170,"low52w":9040,"fromHigh":-0.4455,"returns":[{"label":"1개월","value":-0.049},{"label":"3개월","value":-0.0216},{"label":"6개월","value":-0.3324},{"label":"1년","value":-0.3917},{"label":"3년","value":-0.3171},{"label":"5년","value":-0.7039}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":2,"payoutPct":null},{"fiscalYear":2024,"dps":500,"yieldPct":2.9,"payoutPct":94.5},{"fiscalYear":2023,"dps":300,"yieldPct":1.9,"payoutPct":null},{"fiscalYear":2022,"dps":300,"yieldPct":1.7,"payoutPct":41.5},{"fiscalYear":2021,"dps":400,"yieldPct":1.5,"payoutPct":32.9},{"fiscalYear":2020,"dps":500,"yieldPct":1.4,"payoutPct":13.3},{"fiscalYear":2019,"dps":325,"yieldPct":1.5,"payoutPct":498.9},{"fiscalYear":2018,"dps":250,"yieldPct":1,"payoutPct":61.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1548714794739,"operatingIncome":49332044603,"netIncome":19378934339,"controllingNetIncome":18466539828,"ebitda":107627592290,"fcff":-100121518772,"cfo":37643839290,"capex":148008646792,"totalAssets":2628599972133,"totalLiabilities":1175483425508,"totalEquity":1453116546625,"cash":250793373106,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":1524799073839,"operatingIncome":30379583607,"netIncome":-30476551590,"controllingNetIncome":2957446902,"ebitda":83598496957,"fcff":-144317579043,"cfo":7650391894,"capex":165005343096,"totalAssets":2773868507077,"totalLiabilities":1267272303306,"totalEquity":1506596203771,"cash":176459896304,"totalDebt":41679239018},{"fiscalYear":2020,"statement":"연결","revenue":1719325650407,"operatingIncome":70732029705,"netIncome":179995783824,"controllingNetIncome":170960319969,"ebitda":206929337419,"fcff":-78858037569,"cfo":38138268877,"capex":135707819012,"totalAssets":3241202077382,"totalLiabilities":1567701358634,"totalEquity":1673500718748,"cash":447571704051,"totalDebt":3493206939},{"fiscalYear":2021,"statement":"연결","revenue":1840558602978,"operatingIncome":86244224819,"netIncome":127657537369,"controllingNetIncome":55269748965,"ebitda":null,"fcff":-17615124312,"cfo":103769151071,"capex":141834903710,"totalAssets":3496833926967,"totalLiabilities":1586104973262,"totalEquity":1910728953705,"cash":335568960853,"totalDebt":6345412692},{"fiscalYear":2022,"statement":"연결","revenue":2079559970740,"operatingIncome":71159596357,"netIncome":58897358703,"controllingNetIncome":32823017579,"ebitda":null,"fcff":-3358946997,"cfo":97156791412,"capex":127180576234,"totalAssets":3592060734923,"totalLiabilities":1625017215651,"totalEquity":1967043519272,"cash":208636860647,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":2057935704611,"operatingIncome":-16437917061,"netIncome":-72793909756,"controllingNetIncome":-54136304676,"ebitda":127116302488,"fcff":-135225205843,"cfo":-39654746609,"capex":132615183745,"totalAssets":3737707402310,"totalLiabilities":1856165582345,"totalEquity":1881541819965,"cash":174537725084,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":2204855223217,"operatingIncome":-10716124374,"netIncome":-11089572564,"controllingNetIncome":24025031685,"ebitda":142591710289,"fcff":-107718090692,"cfo":-89947939289,"capex":57723809675,"totalAssets":3670572248630,"totalLiabilities":1818397075103,"totalEquity":1852175173527,"cash":77304120749,"totalDebt":36261268236},{"fiscalYear":2025,"statement":"연결","revenue":2451476280927,"operatingIncome":36227417620,"netIncome":-41819513911,"controllingNetIncome":-69512977047,"ebitda":67406915759,"fcff":-70089906724,"cfo":24299847331,"capex":150060965166,"totalAssets":4069172435045,"totalLiabilities":2305403194573,"totalEquity":1763769240472,"cash":79656808438,"totalDebt":125697189670}],"quarterly":[{"stockCode":"005250","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":736860683787,"operatingIncome":26027623468,"netIncome":19022338181,"prevYearRevenue":609984373809,"prevYearOperatingIncome":34473039266,"prevYearNetIncome":6487171845,"source":"11014","updatedAt":"2026-08-26T22:21:49.149Z"},{"stockCode":"005250","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":619486554119,"operatingIncome":-6730569359,"netIncome":-141874203667,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:49.153Z"},{"stockCode":"005250","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":534770573373,"operatingIncome":3061859062,"netIncome":-29580969803,"prevYearRevenue":494577268500,"prevYearOperatingIncome":-4752741076,"prevYearNetIncome":18160860495,"source":"11013","updatedAt":"2026-08-26T22:21:48.620Z"},{"stockCode":"005250","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":596271887133,"operatingIncome":6624294602,"netIncome":1307429007,"prevYearRevenue":600551774521,"prevYearOperatingIncome":21683104587,"prevYearNetIncome":62871491080,"source":"11012","updatedAt":"2026-08-26T22:21:48.890Z"}]}