{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/038070","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":"038070","name":"서린바이오","market":"KOSDAQ","sector":"기타 전문 도매업","lastPrice":3985,"marketCap":37063193860,"sharesOutstanding":9300676,"asOf":"2026-09-26T15:09:35.361Z"},"valuation":{"fiscalYear":2025,"per":50.63,"perTtm":43.88,"ttmPeriod":"25Q3~26Q2","pbr":0.44,"psr":0.48,"evEbitda":14.65,"ev":27169067982,"fcff":4677404877,"fcffYield":0.1722,"roe":0.0087,"revenueGrowth":{"y1":0.0223,"y3":-0.0903,"y5":0.0344},"operatingIncomeGrowth":{"y1":-0.274,"y3":-0.568,"y5":-0.3115},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.817Z"},"price":{"high52w":6910,"low52w":3985,"fromHigh":-0.4233,"returns":[{"label":"1개월","value":-0.0818},{"label":"3개월","value":-0.028},{"label":"6개월","value":-0.3773},{"label":"1년","value":-0.3888},{"label":"3년","value":-0.565},{"label":"5년","value":-0.8708}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":1.5,"payoutPct":117.8},{"fiscalYear":2024,"dps":100,"yieldPct":1.4,"payoutPct":28.9},{"fiscalYear":2023,"dps":100,"yieldPct":1.1,"payoutPct":-711.3},{"fiscalYear":2022,"dps":130,"yieldPct":1.03,"payoutPct":10.65},{"fiscalYear":2021,"dps":100,"yieldPct":0.47,"payoutPct":5.06},{"fiscalYear":2020,"dps":100,"yieldPct":0.77,"payoutPct":16.02},{"fiscalYear":2019,"dps":100,"yieldPct":1.13,"payoutPct":8.11},{"fiscalYear":2018,"dps":100,"yieldPct":0.96,"payoutPct":23.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":49876620495,"operatingIncome":1753162432,"netIncome":2883826979,"controllingNetIncome":2624981071,"ebitda":3411575076,"fcff":null,"cfo":4174174158,"capex":null,"totalAssets":71611769953,"totalLiabilities":16343508052,"totalEquity":55268261901,"cash":3805345739,"totalDebt":1714860000},{"fiscalYear":2019,"statement":"연결","revenue":54409607077,"operatingIncome":1802771660,"netIncome":8887480852,"controllingNetIncome":8884268706,"ebitda":3455964496,"fcff":7221992806,"cfo":7321144457,"capex":112864727,"totalAssets":80707446098,"totalLiabilities":19444365256,"totalEquity":61263080842,"cash":4543036591,"totalDebt":258008165},{"fiscalYear":2020,"statement":"연결","revenue":65085175979,"operatingIncome":4470736734,"netIncome":4800906813,"controllingNetIncome":4892548804,"ebitda":6454604077,"fcff":null,"cfo":3684465152,"capex":null,"totalAssets":78246745637,"totalLiabilities":16863742650,"totalEquity":61383002987,"cash":8498283283,"totalDebt":754347646},{"fiscalYear":2021,"statement":"연결","revenue":80716293235,"operatingIncome":7257020455,"netIncome":15768284348,"controllingNetIncome":15589405598,"ebitda":9186721896,"fcff":8861890348,"cfo":8917611608,"capex":66817596,"totalAssets":136566037790,"totalLiabilities":60063564503,"totalEquity":76502473287,"cash":14972905304,"totalDebt":15737893284},{"fiscalYear":2022,"statement":"연결","revenue":102406218547,"operatingIncome":8579892853,"netIncome":9977261821,"controllingNetIncome":9541540761,"ebitda":9596728614,"fcff":-4353768234,"cfo":-4355799833,"capex":6000000,"totalAssets":134868764977,"totalLiabilities":46700791922,"totalEquity":88167973055,"cash":8998831598,"totalDebt":17784999968},{"fiscalYear":2023,"statement":"연결","revenue":89569472309,"operatingIncome":2494508388,"netIncome":-2323066287,"controllingNetIncome":-117545871,"ebitda":3781135280,"fcff":918082929,"cfo":930566769,"capex":28700600,"totalAssets":114099910024,"totalLiabilities":28860665933,"totalEquity":85239244091,"cash":14601832584,"totalDebt":6714381068},{"fiscalYear":2024,"statement":"연결","revenue":75410358630,"operatingIncome":952670448,"netIncome":3140248205,"controllingNetIncome":2913907223,"ebitda":2317604613,"fcff":null,"cfo":-4611405313,"capex":null,"totalAssets":101524815567,"totalLiabilities":14652341210,"totalEquity":86872474357,"cash":8949149812,"totalDebt":3679973588},{"fiscalYear":2025,"statement":"연결","revenue":77091299573,"operatingIncome":691623464,"netIncome":573749467,"controllingNetIncome":731975217,"ebitda":1854715786,"fcff":4677404877,"cfo":4759592159,"capex":106656053,"totalAssets":118797947934,"totalLiabilities":32746261160,"totalEquity":86051686774,"cash":10452297328,"totalDebt":558171450}],"quarterly":[{"stockCode":"038070","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":22874171228,"operatingIncome":784701940,"netIncome":755253162,"prevYearRevenue":17136293234,"prevYearOperatingIncome":152138905,"prevYearNetIncome":239682245,"source":"11014","updatedAt":"2026-08-26T22:31:49.962Z"},{"stockCode":"038070","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19960947077,"operatingIncome":142282700,"netIncome":-404197588,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:49.964Z"},{"stockCode":"038070","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":19527371161,"operatingIncome":174545510,"netIncome":151409987,"prevYearRevenue":18033737838,"prevYearOperatingIncome":97071477,"prevYearNetIncome":290533877,"source":"11013","updatedAt":"2026-08-26T22:31:49.424Z"},{"stockCode":"038070","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20802725640,"operatingIncome":-597454834,"netIncome":342216042,"prevYearRevenue":16222443430,"prevYearOperatingIncome":-332432653,"prevYearNetIncome":-67839984,"source":"11012","updatedAt":"2026-08-26T22:31:49.657Z"}]}