{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/019170","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":"019170","name":"신풍제약","market":"KOSPI","sector":"의약품 제조업","lastPrice":9270,"marketCap":485919698940,"sharesOutstanding":52418522,"asOf":"2026-09-26T15:09:35.326Z"},"valuation":{"fiscalYear":2025,"per":55.06,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.8,"psr":2.07,"evEbitda":19.87,"ev":493451705623,"fcff":15850597992,"fcffYield":0.0321,"roe":0.0335,"revenueGrowth":{"y1":0.0615,"y3":0.0389,"y5":0.0348},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":0.1269},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.312Z"},"price":{"high52w":15690,"low52w":7210,"fromHigh":-0.4092,"returns":[{"label":"1개월","value":0.0486},{"label":"3개월","value":0.1587},{"label":"6개월","value":-0.1596},{"label":"1년","value":-0.2929},{"label":"3년","value":-0.3981},{"label":"5년","value":-0.8545}]},"dividends":[{"fiscalYear":2020,"dps":100,"yieldPct":0.1,"payoutPct":102.18}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":187389168035,"operatingIncome":7752620245,"netIncome":2813654494,"controllingNetIncome":2803779664,"ebitda":18799127357,"fcff":32824738543,"cfo":32054460362,"capex":1839781227,"totalAssets":386718511529,"totalLiabilities":173471103070,"totalEquity":213247408459,"cash":37168871545,"totalDebt":107440000000},{"fiscalYear":2019,"statement":"연결","revenue":189721696062,"operatingIncome":5602147272,"netIncome":5394986670,"controllingNetIncome":5323827483,"ebitda":17409974517,"fcff":8301180156,"cfo":19350539803,"capex":14179727147,"totalAssets":385878895721,"totalLiabilities":170985479002,"totalEquity":214893416719,"cash":23374207811,"totalDebt":106056689055},{"fiscalYear":2020,"statement":"연결","revenue":197750767003,"operatingIncome":7845515554,"netIncome":5045736921,"controllingNetIncome":5002804506,"ebitda":18439373652,"fcff":18822262634,"cfo":20062347351,"capex":3120084524,"totalAssets":492915057237,"totalLiabilities":112819609229,"totalEquity":380095448008,"cash":55802610841,"totalDebt":150166277},{"fiscalYear":2021,"statement":"연결","revenue":189237234928,"operatingIncome":-14306402883,"netIncome":-11526010683,"controllingNetIncome":-11583617370,"ebitda":-2559182426,"fcff":-76519560628,"cfo":-71027968122,"capex":5614956923,"totalAssets":398349774820,"totalLiabilities":38025374676,"totalEquity":360324400144,"cash":27636740866,"totalDebt":248111199},{"fiscalYear":2022,"statement":"연결","revenue":209287627763,"operatingIncome":-34018686326,"netIncome":-35308829351,"controllingNetIncome":-35376969318,"ebitda":-23198292129,"fcff":-32670968177,"cfo":-26443578950,"capex":6228996101,"totalAssets":361536058296,"totalLiabilities":30777770605,"totalEquity":330758287691,"cash":41690732543,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":200228582505,"operatingIncome":-47392405096,"netIncome":-57272531694,"controllingNetIncome":-57325386772,"ebitda":-36131337807,"fcff":-38593308833,"cfo":-24847572603,"capex":15030735806,"totalAssets":350083639799,"totalLiabilities":79301495101,"totalEquity":270782144698,"cash":43800113472,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":221094069689,"operatingIncome":-20455432597,"netIncome":-15373463449,"controllingNetIncome":-15387261008,"ebitda":-10370715921,"fcff":-19241941452,"cfo":-15154792750,"capex":6088711555,"totalAssets":342092805074,"totalLiabilities":84002936786,"totalEquity":258089868288,"cash":41985982517,"totalDebt":53304577011},{"fiscalYear":2025,"statement":"연결","revenue":234680653227,"operatingIncome":14255167972,"netIncome":8389168304,"controllingNetIncome":8825117551,"ebitda":24836241330,"fcff":15850597992,"cfo":17253671683,"capex":3990443350,"totalAssets":352466324389,"totalLiabilities":81738685157,"totalEquity":270727639232,"cash":47432744889,"totalDebt":54964751572}],"quarterly":[{"stockCode":"019170","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":62609895331,"operatingIncome":7216249444,"netIncome":6413001362,"prevYearRevenue":55798391778,"prevYearOperatingIncome":-165276329,"prevYearNetIncome":-80425611,"source":"11014","updatedAt":"2026-08-26T22:21:47.817Z"},{"stockCode":"019170","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":58041389931,"operatingIncome":3867049141,"netIncome":450485969,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:47.819Z"},{"stockCode":"019170","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":54526285756,"operatingIncome":-363218498,"netIncome":369203961,"prevYearRevenue":55409794557,"prevYearOperatingIncome":-1763204970,"prevYearNetIncome":-1256562957,"source":"11013","updatedAt":"2026-08-26T22:21:47.285Z"},{"stockCode":"019170","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":63887734794,"operatingIncome":-8028496494,"netIncome":-7979206794,"prevYearRevenue":58619573408,"prevYearOperatingIncome":4935074357,"prevYearNetIncome":2782243930,"source":"11012","updatedAt":"2026-08-26T22:21:47.573Z"}]}