{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005500","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":"005500","name":"삼진제약","market":"KOSPI","sector":"의약품 제조업","lastPrice":18460,"marketCap":245887200000,"sharesOutstanding":13320000,"asOf":"2026-09-26T15:09:35.279Z"},"valuation":{"fiscalYear":2025,"per":10.17,"perTtm":10.57,"ttmPeriod":"25Q3~26Q2","pbr":0.85,"psr":0.8,"evEbitda":11.14,"ev":368682216883,"fcff":26338218500,"fcffYield":0.0714,"roe":0.0876,"revenueGrowth":{"y1":0.0025,"y3":0.041,"y5":0.0562},"operatingIncomeGrowth":{"y1":-0.1534,"y3":0.0493,"y5":-0.0364},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.393Z"},"price":{"high52w":24700,"low52w":17010,"fromHigh":-0.2526,"returns":[{"label":"1개월","value":0.0071},{"label":"3개월","value":0.0256},{"label":"6개월","value":-0.0043},{"label":"1년","value":-0.0375},{"label":"3년","value":-0.1666},{"label":"5년","value":-0.2789}]},"dividends":[{"fiscalYear":2025,"dps":800,"yieldPct":3.87,"payoutPct":41.89},{"fiscalYear":2024,"dps":800,"yieldPct":4.31,"payoutPct":24.99},{"fiscalYear":2023,"dps":800,"yieldPct":3.66,"payoutPct":54.06},{"fiscalYear":2022,"dps":800,"yieldPct":3.02,"payoutPct":48.33},{"fiscalYear":2021,"dps":800,"yieldPct":3.01,"payoutPct":34.65},{"fiscalYear":2020,"dps":800,"yieldPct":2.83,"payoutPct":35.3},{"fiscalYear":2019,"dps":800,"yieldPct":3.21,"payoutPct":82.84},{"fiscalYear":2018,"dps":800,"yieldPct":1.99,"payoutPct":39.55}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":260016571278,"operatingIncome":59541705415,"netIncome":25526185476,"controllingNetIncome":null,"ebitda":65226497080,"fcff":22462309569,"cfo":30081823678,"capex":7644275202,"totalAssets":250271903343,"totalLiabilities":44952159917,"totalEquity":205319743426,"cash":30699756378,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":241926177085,"operatingIncome":44896604148,"netIncome":11880756674,"controllingNetIncome":null,"ebitda":45983877733,"fcff":16692523267,"cfo":23633082799,"capex":6955047885,"totalAssets":244151047503,"totalLiabilities":46676832294,"totalEquity":197474215209,"cash":31895624381,"totalDebt":1488984295},{"fiscalYear":2020,"statement":"별도","revenue":235164889488,"operatingIncome":32242007660,"netIncome":27879308247,"controllingNetIncome":null,"ebitda":33572386205,"fcff":-5635612665,"cfo":23860500180,"capex":29531564610,"totalAssets":269033497761,"totalLiabilities":55577253105,"totalEquity":213456244656,"cash":18909480669,"totalDebt":8275475542},{"fiscalYear":2021,"statement":"별도","revenue":250070355495,"operatingIncome":33911426198,"netIncome":28404155688,"controllingNetIncome":null,"ebitda":36784619263,"fcff":-47634406613,"cfo":23967389567,"capex":72084025745,"totalAssets":332495964826,"totalLiabilities":98327946689,"totalEquity":234168018137,"cash":7940719325,"totalDebt":50338576099},{"fiscalYear":2022,"statement":"연결","revenue":274031808452,"operatingIncome":23184322386,"netIncome":21900918791,"controllingNetIncome":21893835625,"ebitda":23294101704,"fcff":-10004578202,"cfo":17293228456,"capex":29128921550,"totalAssets":406556944095,"totalLiabilities":130692791177,"totalEquity":275864152918,"cash":2341454043,"totalDebt":79179093894},{"fiscalYear":2023,"statement":"별도","revenue":292128533737,"operatingIncome":20484355464,"netIncome":18905784041,"controllingNetIncome":18908448461,"ebitda":36738595748,"fcff":-8072584388,"cfo":8333560990,"capex":19830932665,"totalAssets":419901236797,"totalLiabilities":154536239147,"totalEquity":265364997650,"cash":2401473713,"totalDebt":80305053369},{"fiscalYear":2024,"statement":"별도","revenue":308349934442,"operatingIncome":31637502800,"netIncome":39232983400,"controllingNetIncome":39232983400,"ebitda":46059633673,"fcff":26554711737,"cfo":38152787881,"capex":15894901072,"totalAssets":425166281599,"totalLiabilities":163511213621,"totalEquity":261655067978,"cash":3417435779,"totalDebt":121422731208},{"fiscalYear":2025,"statement":"별도","revenue":309133530719,"operatingIncome":26784499637,"netIncome":24169889943,"controllingNetIncome":null,"ebitda":33090913387,"fcff":26338218500,"cfo":24111431141,"capex":1637747437,"totalAssets":470531747766,"totalLiabilities":180137009017,"totalEquity":290394738749,"cash":12080854669,"totalDebt":134875871552}],"quarterly":[{"stockCode":"005500","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":83132930696,"operatingIncome":9775051598,"netIncome":6836692341,"prevYearRevenue":80547346265,"prevYearOperatingIncome":9192360543,"prevYearNetIncome":4491534233,"source":"11014","updatedAt":"2026-08-26T22:23:35.326Z"},{"stockCode":"005500","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":80530235422,"operatingIncome":4219309260,"netIncome":8931908334,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:35.329Z"},{"stockCode":"005500","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":68073916992,"operatingIncome":3589624402,"netIncome":1393777344,"prevYearRevenue":70858720896,"prevYearOperatingIncome":4838794188,"prevYearNetIncome":3722214899,"source":"11013","updatedAt":"2026-08-26T22:23:34.774Z"},{"stockCode":"005500","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":79630293312,"operatingIncome":7150958151,"netIncome":6098509144,"prevYearRevenue":74611643705,"prevYearOperatingIncome":7951344591,"prevYearNetIncome":4679074369,"source":"11012","updatedAt":"2026-08-26T22:23:35.075Z"}]}