{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/067080","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":"067080","name":"대화제약","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":11020,"marketCap":205155483000,"sharesOutstanding":18616650,"asOf":"2026-09-26T15:09:35.403Z"},"valuation":{"fiscalYear":2025,"per":124.07,"perTtm":42.2,"ttmPeriod":"25Q3~26Q2","pbr":2.77,"psr":1.43,"evEbitda":22,"ev":207488922777,"fcff":4629217394,"fcffYield":0.0223,"roe":0.0226,"revenueGrowth":{"y1":-0.0425,"y3":0.0274,"y5":0.0552},"operatingIncomeGrowth":{"y1":-0.5289,"y3":-0.1853,"y5":-0.0431},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.883Z"},"price":{"high52w":23300,"low52w":7870,"fromHigh":-0.527,"returns":[{"label":"1개월","value":0.0426},{"label":"3개월","value":0.2566},{"label":"6개월","value":-0.2358},{"label":"1년","value":-0.3604},{"label":"3년","value":-0.2468},{"label":"5년","value":0.0299}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":0.85,"payoutPct":160.1},{"fiscalYear":2024,"dps":150,"yieldPct":1.32,"payoutPct":494.4},{"fiscalYear":2023,"dps":150,"yieldPct":1.58,"payoutPct":null},{"fiscalYear":2022,"dps":150,"yieldPct":1.49,"payoutPct":235.5},{"fiscalYear":2021,"dps":150,"yieldPct":1.62,"payoutPct":118.5},{"fiscalYear":2020,"dps":150,"yieldPct":0.93,"payoutPct":null},{"fiscalYear":2019,"dps":150,"yieldPct":1.2,"payoutPct":24.7},{"fiscalYear":2018,"dps":150,"yieldPct":0.76,"payoutPct":39.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":110142606436,"operatingIncome":5202335453,"netIncome":6353060371,"controllingNetIncome":6648451424,"ebitda":9680322453,"fcff":4371032427,"cfo":10489570272,"capex":7074032971,"totalAssets":162055375165,"totalLiabilities":78855897177,"totalEquity":83199477988,"cash":6249753511,"totalDebt":44960084974},{"fiscalYear":2019,"statement":"연결","revenue":114609565676,"operatingIncome":6227757245,"netIncome":9071959890,"controllingNetIncome":10541131806,"ebitda":11890267878,"fcff":-7119541864,"cfo":-41072770,"capex":7800204771,"totalAssets":166145365319,"totalLiabilities":82094655621,"totalEquity":84050709698,"cash":2697589828,"totalDebt":34764000000},{"fiscalYear":2020,"statement":"연결","revenue":109345861658,"operatingIncome":3942315371,"netIncome":-2483165530,"controllingNetIncome":-2007786686,"ebitda":9300502716,"fcff":-5049821251,"cfo":2653286587,"capex":8494989462,"totalAssets":175046785577,"totalLiabilities":88894335739,"totalEquity":86152449838,"cash":3410487258,"totalDebt":48467085000},{"fiscalYear":2021,"statement":"연결","revenue":117158831459,"operatingIncome":3283983665,"netIncome":1962439267,"controllingNetIncome":2217397654,"ebitda":7791767091,"fcff":-2426876930,"cfo":10385544854,"capex":13617356507,"totalAssets":177375838971,"totalLiabilities":93960124203,"totalEquity":83415714768,"cash":4001730165,"totalDebt":68798895000},{"fiscalYear":2022,"statement":"연결","revenue":131911692836,"operatingIncome":5848093540,"netIncome":1221158031,"controllingNetIncome":1115657705,"ebitda":10136093261,"fcff":-21674694970,"cfo":8192963094,"capex":31556749925,"totalAssets":199056473019,"totalLiabilities":117365188413,"totalEquity":81691284606,"cash":3125134744,"totalDebt":89612003100},{"fiscalYear":2023,"statement":"연결","revenue":141359215372,"operatingIncome":1963837396,"netIncome":-514320521,"controllingNetIncome":-1146801661,"ebitda":7834368549,"fcff":-6643631774,"cfo":-214407338,"capex":9935657360,"totalAssets":219162616754,"totalLiabilities":141809467301,"totalEquity":77353149453,"cash":4349565090,"totalDebt":7499626656},{"fiscalYear":2024,"statement":"연결","revenue":149409212217,"operatingIncome":6713011646,"netIncome":829834748,"controllingNetIncome":531415956,"ebitda":13118491031,"fcff":4037263499,"cfo":5249710845,"capex":4511140278,"totalAssets":205884429287,"totalLiabilities":129514553679,"totalEquity":76369875608,"cash":1658489796,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":143060002187,"operatingIncome":3162277476,"netIncome":2329966909,"controllingNetIncome":1653508843,"ebitda":9429452294,"fcff":4629217394,"cfo":5427802858,"capex":3508772311,"totalAssets":210863255709,"totalLiabilities":131721554193,"totalEquity":79141701516,"cash":1356705506,"totalDebt":3690145283}],"quarterly":[{"stockCode":"067080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":36731906606,"operatingIncome":1048927443,"netIncome":-178789683,"prevYearRevenue":35811097861,"prevYearOperatingIncome":1677584644,"prevYearNetIncome":218471017,"source":"11014","updatedAt":"2026-08-26T22:24:31.141Z"},{"stockCode":"067080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":33698568916,"operatingIncome":699478352,"netIncome":3323155088,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:31.152Z"},{"stockCode":"067080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":37032014208,"operatingIncome":453583854,"netIncome":-265657554,"prevYearRevenue":36667866054,"prevYearOperatingIncome":1128704355,"prevYearNetIncome":-297150699,"source":"11013","updatedAt":"2026-08-26T22:24:30.626Z"},{"stockCode":"067080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":41291264989,"operatingIncome":3328677030,"netIncome":1983280767,"prevYearRevenue":35961660611,"prevYearOperatingIncome":285167326,"prevYearNetIncome":-517247797,"source":"11012","updatedAt":"2026-08-26T22:24:30.881Z"}]}