{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/009300","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":"009300","name":"삼아제약","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":14030,"marketCap":89371100000,"sharesOutstanding":6370000,"asOf":"2026-09-26T15:09:35.297Z"},"valuation":{"fiscalYear":2025,"per":6.91,"perTtm":8.47,"ttmPeriod":"25Q3~26Q2","pbr":0.39,"psr":1.15,"evEbitda":6.33,"ev":89732741431,"fcff":9287745067,"fcffYield":0.1035,"roe":0.0578,"revenueGrowth":{"y1":-0.186,"y3":-0.0162,"y5":0.0772},"operatingIncomeGrowth":{"y1":-0.5513,"y3":-0.1559,"y5":0.2281},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.024Z"},"price":{"high52w":17080,"low52w":12130,"fromHigh":-0.1786,"returns":[{"label":"1개월","value":0.0108},{"label":"3개월","value":0.1462},{"label":"6개월","value":-0.1198},{"label":"1년","value":-0.1659},{"label":"3년","value":-0.1382},{"label":"5년","value":-0.4226}]},"dividends":[{"fiscalYear":2025,"dps":850,"yieldPct":5.2,"payoutPct":40.1},{"fiscalYear":2024,"dps":800,"yieldPct":4.7,"payoutPct":22.1},{"fiscalYear":2023,"dps":750,"yieldPct":4.5,"payoutPct":21.4},{"fiscalYear":2022,"dps":400,"yieldPct":2.4,"payoutPct":20.5},{"fiscalYear":2021,"dps":250,"yieldPct":1.3,"payoutPct":46.3},{"fiscalYear":2020,"dps":300,"yieldPct":1.8,"payoutPct":null},{"fiscalYear":2019,"dps":300,"yieldPct":1.9,"payoutPct":18},{"fiscalYear":2018,"dps":250,"yieldPct":1.6,"payoutPct":17.3}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":66947399195,"operatingIncome":9360979029,"netIncome":8801182855,"controllingNetIncome":null,"ebitda":11867484033,"fcff":10357296576,"cfo":12755158711,"capex":2397862135,"totalAssets":173685655991,"totalLiabilities":12782767299,"totalEquity":160902888692,"cash":22421637211,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":71560150104,"operatingIncome":10396873786,"netIncome":10197257854,"controllingNetIncome":10197257854,"ebitda":12973301018,"fcff":12774279584,"cfo":13220565518,"capex":492155727,"totalAssets":190780877986,"totalLiabilities":22631278840,"totalEquity":168149599146,"cash":12998371365,"totalDebt":8479329314},{"fiscalYear":2020,"statement":"연결","revenue":53652808949,"operatingIncome":3930494921,"netIncome":123851872,"controllingNetIncome":123851872,"ebitda":6301502513,"fcff":8752727980,"cfo":9407867519,"capex":679521170,"totalAssets":182106237487,"totalLiabilities":15819447487,"totalEquity":166286790000,"cash":18395726785,"totalDebt":7205769516},{"fiscalYear":2021,"statement":"연결","revenue":54666374874,"operatingIncome":6048214637,"netIncome":3391528143,"controllingNetIncome":3391528144,"ebitda":8666568289,"fcff":12685734454,"cfo":12942695179,"capex":275444000,"totalAssets":189171570690,"totalLiabilities":17147260205,"totalEquity":172024310485,"cash":7984317434,"totalDebt":3217621965},{"fiscalYear":2022,"statement":"연결","revenue":81699539725,"operatingIncome":18253183867,"netIncome":11911612530,"controllingNetIncome":11911612530,"ebitda":20018515587,"fcff":19367091130,"cfo":19604499573,"capex":239254546,"totalAssets":203197944143,"totalLiabilities":22580009449,"totalEquity":180617934694,"cash":9175610079,"totalDebt":1769820076},{"fiscalYear":2023,"statement":"연결","revenue":97211286212,"operatingIncome":23500211536,"netIncome":21373935570,"controllingNetIncome":21373935570,"ebitda":30213914270,"fcff":17101392188,"cfo":20760150060,"capex":3819808287,"totalAssets":231307913073,"totalLiabilities":30837700577,"totalEquity":200470212496,"cash":9019152367,"totalDebt":10002816351},{"fiscalYear":2024,"statement":"연결","revenue":95580725368,"operatingIncome":24466466167,"netIncome":22079574395,"controllingNetIncome":22085766635,"ebitda":26992245213,"fcff":19127329367,"cfo":25247450961,"capex":6512229716,"totalAssets":248733842277,"totalLiabilities":28758074694,"totalEquity":219975767583,"cash":9550883378,"totalDebt":12889767079},{"fiscalYear":2025,"statement":"연결","revenue":77799035965,"operatingIncome":10978941145,"netIncome":12939815232,"controllingNetIncome":12939815232,"ebitda":14180980555,"fcff":9287745067,"cfo":10723089034,"capex":1778532314,"totalAssets":247044687258,"totalLiabilities":18933915792,"totalEquity":228110771466,"cash":6580472207,"totalDebt":6942113638}],"quarterly":[{"stockCode":"009300","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15112363765,"operatingIncome":-1121178959,"netIncome":-54064749,"prevYearRevenue":20971577070,"prevYearOperatingIncome":1561416009,"prevYearNetIncome":2103391900,"source":"11014","updatedAt":"2026-08-26T22:27:53.746Z"},{"stockCode":"009300","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":20764422895,"operatingIncome":2653420483,"netIncome":4018290146,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:53.750Z"},{"stockCode":"009300","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17628768217,"operatingIncome":2082506884,"netIncome":2229698934,"prevYearRevenue":24499974497,"prevYearOperatingIncome":7436992685,"prevYearNetIncome":6282973422,"source":"11013","updatedAt":"2026-08-26T22:27:53.220Z"},{"stockCode":"009300","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":18779042200,"operatingIncome":1869015186,"netIncome":4351469954,"prevYearRevenue":17422274808,"prevYearOperatingIncome":2009706936,"prevYearNetIncome":2692616413,"source":"11012","updatedAt":"2026-08-26T22:27:53.513Z"}]}