{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/006280","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":"006280","name":"녹십자","market":"KOSPI","sector":"의약품 제조업","lastPrice":123300,"marketCap":1440950135400,"sharesOutstanding":11686538,"asOf":"2026-09-26T15:09:35.285Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.18,"psr":0.72,"evEbitda":13.73,"ev":1391577824346,"fcff":24083054402,"fcffYield":0.0173,"roe":-0.0038,"revenueGrowth":{"y1":0.1854,"y3":0.0518,"y5":0.0577},"operatingIncomeGrowth":{"y1":1.1537,"y3":-0.0524,"y5":0.0659},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.325Z"},"price":{"high52w":180300,"low52w":113200,"fromHigh":-0.3161,"returns":[{"label":"1개월","value":-0.0299},{"label":"3개월","value":0.0458},{"label":"6개월","value":-0.1834},{"label":"1년","value":-0.0638},{"label":"3년","value":0.1343},{"label":"5년","value":-0.6512}]},"dividends":[{"fiscalYear":2025,"dps":1500,"yieldPct":0.9,"payoutPct":null},{"fiscalYear":2024,"dps":1500,"yieldPct":0.9,"payoutPct":null},{"fiscalYear":2023,"dps":1500,"yieldPct":1.2,"payoutPct":null},{"fiscalYear":2022,"dps":1750,"yieldPct":1.3,"payoutPct":30.52},{"fiscalYear":2021,"dps":2000,"yieldPct":0.9,"payoutPct":18.53},{"fiscalYear":2020,"dps":1500,"yieldPct":0.4,"payoutPct":21.12},{"fiscalYear":2019,"dps":1000,"yieldPct":0.8,"payoutPct":null},{"fiscalYear":2018,"dps":1000,"yieldPct":0.7,"payoutPct":33.15}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":1047812247334,"operatingIncome":91680270423,"netIncome":95687082437,"controllingNetIncome":94967401933,"ebitda":129969460710,"fcff":-86784736186,"cfo":45243777661,"capex":135638192936,"totalAssets":1415128445571,"totalLiabilities":417424433124,"totalEquity":997704012447,"cash":57736364909,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":1197903918398,"operatingIncome":78451576354,"netIncome":65152450728,"controllingNetIncome":62969546581,"ebitda":109847603895,"fcff":-96644762289,"cfo":-1742284529,"capex":98666761193,"totalAssets":1550614664028,"totalLiabilities":491603629980,"totalEquity":1059011034048,"cash":56920250501,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":1287916286216,"operatingIncome":90297777601,"netIncome":56711043492,"controllingNetIncome":53246604739,"ebitda":125184297280,"fcff":6888315168,"cfo":57879005794,"capex":55569924539,"totalAssets":1703581525062,"totalLiabilities":594868624414,"totalEquity":1108712900648,"cash":170978987133,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":1334877810113,"operatingIncome":50150708353,"netIncome":34249899538,"controllingNetIncome":34429474379,"ebitda":93933960606,"fcff":-45519285873,"cfo":14410216138,"capex":65036410190,"totalAssets":1723409866445,"totalLiabilities":597203089096,"totalEquity":1126206777349,"cash":96635650935,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":1369709726800,"operatingIncome":40254540052,"netIncome":-11287400054,"controllingNetIncome":-3637552285,"ebitda":100393478866,"fcff":-101817654322,"cfo":40291382029,"capex":147617158941,"totalAssets":1959299527595,"totalLiabilities":775222802774,"totalEquity":1184076724821,"cash":98461664082,"totalDebt":76798057916},{"fiscalYear":2020,"statement":"연결","revenue":1504115278649,"operatingIncome":50252525869,"netIncome":89270741454,"controllingNetIncome":81048858102,"ebitda":112630524577,"fcff":-57125176718,"cfo":35973500914,"capex":101395059059,"totalAssets":2151399593550,"totalLiabilities":882093850046,"totalEquity":1269305743504,"cash":232288414078,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":1537825750251,"operatingIncome":73661620779,"netIncome":136949879241,"controllingNetIncome":123211805902,"ebitda":null,"fcff":13190920630,"cfo":125978948878,"capex":123538692075,"totalAssets":2462144732200,"totalLiabilities":962387714561,"totalEquity":1499757017639,"cash":186060276974,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":1711312739533,"operatingIncome":81263665843,"netIncome":69414784584,"controllingNetIncome":65453133859,"ebitda":116936299239,"fcff":40154530055,"cfo":119154310889,"capex":94690240064,"totalAssets":2525537081269,"totalLiabilities":958895150180,"totalEquity":1566641931089,"cash":105365807601,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":1626643815820,"operatingIncome":34436169536,"netIncome":-19808730987,"controllingNetIncome":-26631783148,"ebitda":126164339786,"fcff":-112682188299,"cfo":-5472809765,"capex":125991501237,"totalAssets":2643313917487,"totalLiabilities":1103450608000,"totalEquity":1539863309487,"cash":49706128323,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":1679891941477,"operatingIncome":32107347889,"netIncome":-42637064523,"controllingNetIncome":-26280215151,"ebitda":126455613357,"fcff":-66102959448,"cfo":-53460079255,"capex":42391239198,"totalAssets":2743875851979,"totalLiabilities":1262860145974,"totalEquity":1481015706005,"cash":22563430298,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":1991279093821,"operatingIncome":69149857151,"netIncome":-29685159445,"controllingNetIncome":-4673833010,"ebitda":101356060894,"fcff":24083054402,"cfo":99462778248,"capex":105278481942,"totalAssets":2971095184896,"totalLiabilities":1576822440732,"totalEquity":1394272744164,"cash":49372311054,"totalDebt":null}],"quarterly":[{"stockCode":"006280","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":609486331400,"operatingIncome":29216618161,"netIncome":18148829989,"prevYearRevenue":464865549366,"prevYearOperatingIncome":39574371979,"prevYearNetIncome":35822498526,"source":"11014","updatedAt":"2026-08-26T22:20:16.070Z"},{"stockCode":"006280","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":497754527238,"operatingIncome":4601230243,"netIncome":-102792489804,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:16.074Z"},{"stockCode":"006280","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":435531830460,"operatingIncome":11729720249,"netIncome":20142230307,"prevYearRevenue":383778613077,"prevYearOperatingIncome":7960461110,"prevYearNetIncome":22275930502,"source":"11013","updatedAt":"2026-08-26T22:20:15.538Z"},{"stockCode":"006280","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":421179665231,"operatingIncome":1729683175,"netIncome":1050149572,"prevYearRevenue":500259622106,"prevYearOperatingIncome":27371547637,"prevYearNetIncome":32682569868,"source":"11012","updatedAt":"2026-08-26T22:20:15.823Z"}]}