{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012790","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":"012790","name":"신일제약","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":6110,"marketCap":73236995650,"sharesOutstanding":11986415,"asOf":"2026-09-26T15:09:35.311Z"},"valuation":{"fiscalYear":2025,"per":9.72,"perTtm":11.41,"ttmPeriod":"25Q3~26Q2","pbr":0.48,"psr":0.91,"evEbitda":5.1,"ev":64062904687,"fcff":7151108883,"fcffYield":0.1116,"roe":0.0504,"revenueGrowth":{"y1":-0.0992,"y3":0.0023,"y5":0.0557},"operatingIncomeGrowth":{"y1":-0.5148,"y3":-0.1853,"y5":0.016},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.059Z"},"price":{"high52w":6480,"low52w":4900,"fromHigh":-0.0571,"returns":[{"label":"1개월","value":0.0235},{"label":"3개월","value":0.2469},{"label":"6개월","value":0.015},{"label":"1년","value":-0.0016},{"label":"3년","value":-0.1001},{"label":"5년","value":-0.5993}]},"dividends":[{"fiscalYear":2025,"dps":190,"yieldPct":3,"payoutPct":29.2},{"fiscalYear":2024,"dps":190,"yieldPct":2.9,"payoutPct":15.4},{"fiscalYear":2023,"dps":170,"yieldPct":2.2,"payoutPct":14.4},{"fiscalYear":2022,"dps":100,"yieldPct":1.12,"payoutPct":9.2},{"fiscalYear":2021,"dps":100,"yieldPct":0.84,"payoutPct":16.2},{"fiscalYear":2020,"dps":100,"yieldPct":0.4,"payoutPct":13.9},{"fiscalYear":2019,"dps":150,"yieldPct":1.5,"payoutPct":15.5},{"fiscalYear":2018,"dps":140,"yieldPct":1.4,"payoutPct":18.4}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":53276933555,"operatingIncome":6021456281,"netIncome":5713846859,"controllingNetIncome":null,"ebitda":9699764756,"fcff":8400719622,"cfo":9194257384,"capex":794400000,"totalAssets":106403889234,"totalLiabilities":11219151177,"totalEquity":95184738057,"cash":1727043761,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":60648342084,"operatingIncome":9414590394,"netIncome":7256932157,"controllingNetIncome":null,"ebitda":13546025520,"fcff":null,"cfo":12306012719,"capex":null,"totalAssets":117837500776,"totalLiabilities":16592756349,"totalEquity":101244744427,"cash":2975467533,"totalDebt":392953479},{"fiscalYear":2020,"statement":"별도","revenue":61438037702,"operatingIncome":6821215161,"netIncome":7544184576,"controllingNetIncome":null,"ebitda":null,"fcff":9690079608,"cfo":11061654502,"capex":1383812456,"totalAssets":124809785357,"totalLiabilities":17325748081,"totalEquity":107484037276,"cash":4163439983,"totalDebt":267011847},{"fiscalYear":2021,"statement":"별도","revenue":61754169306,"operatingIncome":7981819542,"netIncome":6678822217,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":11163051158,"capex":null,"totalAssets":128973567384,"totalLiabilities":15777446301,"totalEquity":113196121083,"cash":7339938303,"totalDebt":139478080},{"fiscalYear":2022,"statement":"별도","revenue":80007072042,"operatingIncome":13656373682,"netIncome":12157083331,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":13687605476,"capex":null,"totalAssets":142831660285,"totalLiabilities":19554353404,"totalEquity":123277306881,"cash":4943520621,"totalDebt":3976546},{"fiscalYear":2023,"statement":"별도","revenue":89135208847,"operatingIncome":13991301307,"netIncome":13641351348,"controllingNetIncome":null,"ebitda":null,"fcff":15002906062,"cfo":15154467943,"capex":175400000,"totalAssets":152459584868,"totalLiabilities":17564556997,"totalEquity":134895027871,"cash":7519305280,"totalDebt":379117543},{"fiscalYear":2024,"statement":"별도","revenue":89440459441,"operatingIncome":15221696388,"netIncome":14300644572,"controllingNetIncome":null,"ebitda":15330439483,"fcff":19656696638,"cfo":22688875462,"capex":3055500000,"totalAssets":165861375460,"totalLiabilities":19355663176,"totalEquity":146505712284,"cash":4643410768,"totalDebt":268231521},{"fiscalYear":2025,"statement":"별도","revenue":80563639511,"operatingIncome":7385520844,"netIncome":7530936932,"controllingNetIncome":null,"ebitda":12553256933,"fcff":7151108883,"cfo":11588758677,"capex":4454915326,"totalAssets":169488875383,"totalLiabilities":17139283370,"totalEquity":152349592013,"cash":9313349088,"totalDebt":139258125}],"quarterly":[{"stockCode":"012790","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":20621359743,"operatingIncome":2670097094,"netIncome":2607305815,"prevYearRevenue":20627596051,"prevYearOperatingIncome":3006705644,"prevYearNetIncome":2770966201,"source":"11014","updatedAt":"2026-08-26T22:29:09.555Z"},{"stockCode":"012790","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":21135893477,"operatingIncome":-424331716,"netIncome":132902374,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:09.560Z"},{"stockCode":"012790","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":20868069940,"operatingIncome":1329766046,"netIncome":1436232953,"prevYearRevenue":19248837454,"prevYearOperatingIncome":1968187623,"prevYearNetIncome":2015709141,"source":"11013","updatedAt":"2026-08-26T22:29:09.039Z"},{"stockCode":"012790","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":24198110809,"operatingIncome":2259914100,"netIncome":2242169590,"prevYearRevenue":19557548837,"prevYearOperatingIncome":3171567843,"prevYearNetIncome":2775019602,"source":"11012","updatedAt":"2026-08-26T22:29:09.286Z"}]}