{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/016580","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":"016580","name":"환인제약","market":"KOSPI","sector":"의약품 제조업","lastPrice":10070,"marketCap":187302704900,"sharesOutstanding":18600070,"asOf":"2026-09-26T15:09:35.320Z"},"valuation":{"fiscalYear":2025,"per":13.78,"perTtm":9.16,"ttmPeriod":"25Q3~26Q2","pbr":0.44,"psr":0.73,"evEbitda":5.44,"ev":124401536620,"fcff":7591398292,"fcffYield":0.061,"roe":0.0341,"revenueGrowth":{"y1":-0.0169,"y3":0.0866,"y5":0.0825},"operatingIncomeGrowth":{"y1":-0.3944,"y3":-0.2413,"y5":-0.1446},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.231Z"},"price":{"high52w":11930,"low52w":9230,"fromHigh":-0.1559,"returns":[{"label":"1개월","value":-0.002},{"label":"3개월","value":0.091},{"label":"6개월","value":-0.0364},{"label":"1년","value":-0.0482},{"label":"3년","value":-0.2766},{"label":"5년","value":-0.4742}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":2.58,"payoutPct":40.79},{"fiscalYear":2024,"dps":300,"yieldPct":2.49,"payoutPct":19.59},{"fiscalYear":2023,"dps":300,"yieldPct":2.02,"payoutPct":15.38},{"fiscalYear":2022,"dps":300,"yieldPct":1.71,"payoutPct":19.15},{"fiscalYear":2021,"dps":300,"yieldPct":1.72,"payoutPct":17.18},{"fiscalYear":2020,"dps":300,"yieldPct":1.78,"payoutPct":19.58},{"fiscalYear":2019,"dps":300,"yieldPct":1.9,"payoutPct":24.61},{"fiscalYear":2018,"dps":300,"yieldPct":1.6,"payoutPct":21.28}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":154664330714,"operatingIncome":27342709770,"netIncome":21517959153,"controllingNetIncome":null,"ebitda":30167794843,"fcff":15269865648,"cfo":17454809808,"capex":2184944160,"totalAssets":287687354299,"totalLiabilities":28102894477,"totalEquity":259584459822,"cash":38512545530,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":159176971647,"operatingIncome":26164673759,"netIncome":18611976727,"controllingNetIncome":18695949836,"ebitda":29506780708,"fcff":22482197665,"cfo":24730950626,"capex":2262124291,"totalAssets":304884814600,"totalLiabilities":30423659607,"totalEquity":274461154993,"cash":17981908609,"totalDebt":1560817277},{"fiscalYear":2020,"statement":"연결","revenue":171705404974,"operatingIncome":28418311692,"netIncome":23191297653,"controllingNetIncome":23387790168,"ebitda":31411738242,"fcff":15385702438,"cfo":22754682618,"capex":7392421263,"totalAssets":329559588261,"totalLiabilities":32957380566,"totalEquity":296602207695,"cash":36074053250,"totalDebt":2189808465},{"fiscalYear":2021,"statement":"연결","revenue":177775700611,"operatingIncome":31275795116,"netIncome":26458506063,"controllingNetIncome":26659600069,"ebitda":34403535861,"fcff":32340959223,"cfo":35317945225,"capex":3017243288,"totalAssets":353188871835,"totalLiabilities":35963186455,"totalEquity":317225685380,"cash":64055897432,"totalDebt":1720946475},{"fiscalYear":2022,"statement":"연결","revenue":198934734394,"operatingIncome":29810419721,"netIncome":23733586732,"controllingNetIncome":23921351116,"ebitda":33645056333,"fcff":-31130877679,"cfo":16851173850,"capex":48023355929,"totalAssets":369374561471,"totalLiabilities":35446435977,"totalEquity":333928125494,"cash":36775698559,"totalDebt":249939597},{"fiscalYear":2023,"statement":"연결","revenue":230393578986,"operatingIncome":30170287865,"netIncome":29774322169,"controllingNetIncome":29774322169,"ebitda":35946725643,"fcff":-4371343196,"cfo":23196782386,"capex":27588087067,"totalAssets":401226633282,"totalLiabilities":43019152692,"totalEquity":358207480590,"cash":45366209565,"totalDebt":632025498},{"fiscalYear":2024,"statement":"연결","revenue":259596031749,"operatingIncome":21495286106,"netIncome":23380719395,"controllingNetIncome":23380719395,"ebitda":29016191257,"fcff":9901598479,"cfo":20693372921,"capex":10811837188,"totalAssets":424705767203,"totalLiabilities":48704233167,"totalEquity":376001534036,"cash":43147488843,"totalDebt":413742680},{"fiscalYear":2025,"statement":"연결","revenue":255214382356,"operatingIncome":13018531799,"netIncome":13595213603,"controllingNetIncome":13595213603,"ebitda":22883361260,"fcff":7591398292,"cfo":9043600259,"capex":1478408049,"totalAssets":478890741418,"totalLiabilities":57883743425,"totalEquity":421006997993,"cash":63580166011,"totalDebt":678997731}],"quarterly":[{"stockCode":"016580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":65735523789,"operatingIncome":3555334995,"netIncome":3275690141,"prevYearRevenue":68113498715,"prevYearOperatingIncome":5288652240,"prevYearNetIncome":4516319973,"source":"11014","updatedAt":"2026-08-26T22:24:42.937Z"},{"stockCode":"016580","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":65144450783,"operatingIncome":1482863526,"netIncome":2011728496,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:42.940Z"},{"stockCode":"016580","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":71175925746,"operatingIncome":9381046639,"netIncome":7465897216,"prevYearRevenue":60199180965,"prevYearOperatingIncome":5279354137,"prevYearNetIncome":5120051823,"source":"11013","updatedAt":"2026-08-26T22:24:42.403Z"},{"stockCode":"016580","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":71418439117,"operatingIncome":7894212998,"netIncome":7699034961,"prevYearRevenue":64135226819,"prevYearOperatingIncome":2700979141,"prevYearNetIncome":3187743143,"source":"11012","updatedAt":"2026-08-26T22:24:42.675Z"}]}