{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/018680","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":"018680","name":"서울제약","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":1949,"marketCap":22724012731,"sharesOutstanding":11659319,"asOf":"2026-09-26T15:09:35.325Z"},"valuation":{"fiscalYear":2025,"per":30.15,"perTtm":13.07,"ttmPeriod":"25Q3~26Q2","pbr":0.55,"psr":0.44,"evEbitda":32.39,"ev":20167297149,"fcff":1436731416,"fcffYield":0.0712,"roe":0.0186,"revenueGrowth":{"y1":-0.0267,"y3":0.0137,"y5":-0.0003},"operatingIncomeGrowth":{"y1":-1.8374,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.994Z"},"price":{"high52w":3230,"low52w":1932,"fromHigh":-0.3966,"returns":[{"label":"1개월","value":-0.0102},{"label":"3개월","value":-0.0516},{"label":"6개월","value":-0.2835},{"label":"1년","value":-0.3641},{"label":"3년","value":-0.466},{"label":"5년","value":-0.7666}]},"dividends":[{"fiscalYear":2019,"dps":15,"yieldPct":0.22,"payoutPct":-6.8},{"fiscalYear":2017,"dps":15,"yieldPct":0.15,"payoutPct":-1.4}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":43568031005,"operatingIncome":-4909178334,"netIncome":-7623976384,"controllingNetIncome":null,"ebitda":-2655684306,"fcff":-866705446,"cfo":-1227317781,"capex":23887472,"totalAssets":70190179209,"totalLiabilities":39880081235,"totalEquity":30310097974,"cash":4733959029,"totalDebt":14800000000},{"fiscalYear":2019,"statement":"별도","revenue":53950359339,"operatingIncome":3662971503,"netIncome":-1869378478,"controllingNetIncome":null,"ebitda":5890055209,"fcff":3318679673,"cfo":2987310380,"capex":27644012,"totalAssets":70890347787,"totalLiabilities":42439805039,"totalEquity":28450542748,"cash":7665368276,"totalDebt":20848637515},{"fiscalYear":2020,"statement":"별도","revenue":52231917419,"operatingIncome":6111420196,"netIncome":-1341550045,"controllingNetIncome":null,"ebitda":12253379017,"fcff":5526650790,"cfo":5736789925,"capex":671247659,"totalAssets":65087338685,"totalLiabilities":36234869745,"totalEquity":28852468940,"cash":15057335300,"totalDebt":13787150830},{"fiscalYear":2021,"statement":"별도","revenue":40462650387,"operatingIncome":-5713492211,"netIncome":-9688581587,"controllingNetIncome":null,"ebitda":-3343641842,"fcff":-2485011142,"cfo":-1674579352,"capex":1167595078,"totalAssets":62250025100,"totalLiabilities":43292371020,"totalEquity":18957654080,"cash":13820214548,"totalDebt":15334201457},{"fiscalYear":2022,"statement":"별도","revenue":50056724915,"operatingIncome":1738725291,"netIncome":855093541,"controllingNetIncome":null,"ebitda":6017174717,"fcff":-993604391,"cfo":-78214941,"capex":1299054228,"totalAssets":62428069702,"totalLiabilities":27006390954,"totalEquity":35421678748,"cash":11728409082,"totalDebt":14947386746},{"fiscalYear":2023,"statement":"별도","revenue":52458517117,"operatingIncome":1212776458,"netIncome":3517329275,"controllingNetIncome":null,"ebitda":2501611466,"fcff":3755219848,"cfo":5264602632,"capex":1894291442,"totalAssets":63305406807,"totalLiabilities":24741265839,"totalEquity":38564140968,"cash":6573630934,"totalDebt":10955884654},{"fiscalYear":2024,"statement":"별도","revenue":53579628595,"operatingIncome":1527776530,"netIncome":1698603285,"controllingNetIncome":null,"ebitda":3470368511,"fcff":-4825609707,"cfo":-3008415919,"capex":2229667910,"totalAssets":71620145266,"totalLiabilities":31448162683,"totalEquity":40171982583,"cash":7540056016,"totalDebt":6126435032},{"fiscalYear":2025,"statement":"별도","revenue":52149309124,"operatingIncome":-1279411220,"netIncome":753642263,"controllingNetIncome":null,"ebitda":622602390,"fcff":1436731416,"cfo":1885791045,"capex":893717120,"totalAssets":71754417627,"totalLiabilities":30704525620,"totalEquity":41049892007,"cash":9948545838,"totalDebt":7391830256}],"quarterly":[{"stockCode":"018680","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":13642663937,"operatingIncome":-33603519,"netIncome":2624180926,"prevYearRevenue":13404551176,"prevYearOperatingIncome":69636598,"prevYearNetIncome":172968134,"source":"11014","updatedAt":"2026-08-26T22:34:22.527Z"},{"stockCode":"018680","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":13607582349,"operatingIncome":-217395381,"netIncome":-375625364,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:22.527Z"},{"stockCode":"018680","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":12065875645,"operatingIncome":-185709155,"netIncome":-191954205,"prevYearRevenue":12888426126,"prevYearOperatingIncome":-114766181,"prevYearNetIncome":-164203073,"source":"11013","updatedAt":"2026-08-26T22:34:22.012Z"},{"stockCode":"018680","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":11761559369,"operatingIncome":-343228577,"netIncome":-317698707,"prevYearRevenue":12010636712,"prevYearOperatingIncome":-913646139,"prevYearNetIncome":-1330710226,"source":"11012","updatedAt":"2026-08-26T22:34:22.256Z"}]}