{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/014570","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":"014570","name":"고려제약","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":3360,"marketCap":36960000000,"sharesOutstanding":11000000,"asOf":"2026-09-26T15:09:35.315Z"},"valuation":{"fiscalYear":2025,"per":5.68,"perTtm":24.95,"ttmPeriod":"25Q3~26Q2","pbr":0.44,"psr":0.59,"evEbitda":3.66,"ev":32132255511,"fcff":12638191117,"fcffYield":0.3933,"roe":0.0808,"revenueGrowth":{"y1":-0.1437,"y3":-0.0789,"y5":-0.0132},"operatingIncomeGrowth":{"y1":-0.2435,"y3":-0.2157,"y5":-0.0894},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.992Z"},"price":{"high52w":4500,"low52w":3120,"fromHigh":-0.2533,"returns":[{"label":"1개월","value":-0.0372},{"label":"3개월","value":0.065},{"label":"6개월","value":-0.1558},{"label":"1년","value":-0.2508},{"label":"3년","value":-0.4855},{"label":"5년","value":-0.6575}]},"dividends":[{"fiscalYear":2025,"dps":180,"yieldPct":4.12,"payoutPct":29.9},{"fiscalYear":2024,"dps":160,"yieldPct":3.4,"payoutPct":57.8},{"fiscalYear":2023,"dps":150,"yieldPct":2.12,"payoutPct":null},{"fiscalYear":2022,"dps":180,"yieldPct":2.3,"payoutPct":16.4},{"fiscalYear":2021,"dps":170,"yieldPct":1.9,"payoutPct":20.3},{"fiscalYear":2020,"dps":150,"yieldPct":1.4,"payoutPct":22.2},{"fiscalYear":2019,"dps":100,"yieldPct":1.4,"payoutPct":27.9},{"fiscalYear":2018,"dps":100,"yieldPct":1.5,"payoutPct":16.6}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":52027666944,"operatingIncome":3527000191,"netIncome":6562473404,"controllingNetIncome":null,"ebitda":4154377853,"fcff":4439953273,"cfo":5787822938,"capex":1360937709,"totalAssets":72962057661,"totalLiabilities":10162561645,"totalEquity":62799496016,"cash":5480002370,"totalDebt":0},{"fiscalYear":2019,"statement":"별도","revenue":55529401853,"operatingIncome":3416383426,"netIncome":3895308944,"controllingNetIncome":null,"ebitda":4391650092,"fcff":3146690465,"cfo":6208534533,"capex":3061844068,"totalAssets":75849500775,"totalLiabilities":10799788288,"totalEquity":65049712487,"cash":6270777596,"totalDebt":80166262},{"fiscalYear":2020,"statement":"별도","revenue":66789304915,"operatingIncome":11039327372,"netIncome":7359653746,"controllingNetIncome":null,"ebitda":12573044810,"fcff":11573145530,"cfo":12330082429,"capex":759429267,"totalAssets":83344757478,"totalLiabilities":12473966186,"totalEquity":70870791292,"cash":7068180246,"totalDebt":52013248},{"fiscalYear":2021,"statement":"별도","revenue":74465727431,"operatingIncome":11266187438,"netIncome":9042317864,"controllingNetIncome":null,"ebitda":12447519298,"fcff":7648008459,"cfo":8805858569,"capex":1159070891,"totalAssets":88612611241,"totalLiabilities":11922708939,"totalEquity":76689902302,"cash":4841401184,"totalDebt":54070466},{"fiscalYear":2022,"statement":"별도","revenue":79984056441,"operatingIncome":14329019414,"netIncome":11808841484,"controllingNetIncome":null,"ebitda":15991348274,"fcff":-562680562,"cfo":5912567656,"capex":6476934923,"totalAssets":94516358200,"totalLiabilities":9803724937,"totalEquity":84712633263,"cash":3426063717,"totalDebt":81202583},{"fiscalYear":2023,"statement":"별도","revenue":81374983430,"operatingIncome":18025892026,"netIncome":-4916772792,"controllingNetIncome":null,"ebitda":19670549809,"fcff":-7931129505,"cfo":-1998502256,"capex":5934437423,"totalAssets":89709047805,"totalLiabilities":12618965065,"totalEquity":77090082740,"cash":11688941960,"totalDebt":67574159},{"fiscalYear":2024,"statement":"별도","revenue":73001424478,"operatingIncome":9138456105,"netIncome":2995105179,"controllingNetIncome":null,"ebitda":11263605983,"fcff":3828710669,"cfo":4868694336,"capex":1042527963,"totalAssets":88887302484,"totalLiabilities":10781299945,"totalEquity":78106002539,"cash":4103119236,"totalDebt":80968144},{"fiscalYear":2025,"statement":"별도","revenue":62508834676,"operatingIncome":6913176836,"netIncome":6512029112,"controllingNetIncome":null,"ebitda":8786691304,"fcff":12638191117,"cfo":13109993636,"capex":475045362,"totalAssets":94318455095,"totalLiabilities":11246687509,"totalEquity":83071767586,"cash":4885587634,"totalDebt":57843145}],"quarterly":[{"stockCode":"014570","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":16485784114,"operatingIncome":1979556334,"netIncome":1908474062,"prevYearRevenue":17017342937,"prevYearOperatingIncome":2952000403,"prevYearNetIncome":2691196061,"source":"11014","updatedAt":"2026-08-26T22:32:09.101Z"},{"stockCode":"014570","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":17999993983,"operatingIncome":1888847632,"netIncome":1812443451,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:09.106Z"},{"stockCode":"014570","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":13337868176,"operatingIncome":1176960123,"netIncome":1201424260,"prevYearRevenue":13086466475,"prevYearOperatingIncome":804717217,"prevYearNetIncome":801605322,"source":"11013","updatedAt":"2026-08-26T22:32:08.563Z"},{"stockCode":"014570","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":17566115743,"operatingIncome":2656263694,"netIncome":-3440734623,"prevYearRevenue":14936590104,"prevYearOperatingIncome":2240055653,"prevYearNetIncome":1989506277,"source":"11012","updatedAt":"2026-08-26T22:32:08.837Z"}]}