{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/068270","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":"068270","name":"셀트리온","market":"KOSPI","sector":"기초 의약물질 제조업","lastPrice":178500,"marketCap":41522165916000,"sharesOutstanding":232617176,"asOf":"2026-09-26T15:09:35.405Z"},"valuation":{"fiscalYear":2025,"per":40.33,"perTtm":26.26,"ttmPeriod":"25Q3~26Q2","pbr":2.41,"psr":9.98,"evEbitda":null,"ev":40402959704283,"fcff":388347790611,"fcffYield":0.0096,"roe":0.0594,"revenueGrowth":{"y1":0.1701,"y3":0.2215,"y5":0.1762},"operatingIncomeGrowth":{"y1":1.3749,"y3":0.2177,"y5":0.1021},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.217Z"},"price":{"high52w":248500,"low52w":159400,"fromHigh":-0.2817,"returns":[{"label":"1개월","value":-0.0669},{"label":"3개월","value":0.0759},{"label":"6개월","value":-0.1335},{"label":"1년","value":0.0028},{"label":"3년","value":0.2823},{"label":"5년","value":-0.3327}]},"dividends":[{"fiscalYear":2025,"dps":750,"yieldPct":0.4,"payoutPct":15.92},{"fiscalYear":2024,"dps":750,"yieldPct":0.39,"payoutPct":36.38},{"fiscalYear":2023,"dps":500,"yieldPct":0.27,"payoutPct":19.34},{"fiscalYear":2022,"dps":375,"yieldPct":0.21,"payoutPct":9.61},{"fiscalYear":2021,"dps":750,"yieldPct":0.37,"payoutPct":17.68}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":603412768883,"operatingIncome":258954318718,"netIncome":158281750300,"controllingNetIncome":154089612464,"ebitda":null,"fcff":61175642519,"cfo":77566858430,"capex":50585400952,"totalAssets":2748230541703,"totalLiabilities":938389810418,"totalEquity":1809840731285,"cash":149926059829,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":670580961669,"operatingIncome":221243034062,"netIncome":149418660913,"controllingNetIncome":158957521808,"ebitda":null,"fcff":233492801615,"cfo":230113413112,"capex":14147037865,"totalAssets":2883847406229,"totalLiabilities":822974206572,"totalEquity":2060873199657,"cash":268408116475,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":949079965214,"operatingIncome":499585550587,"netIncome":377725080593,"controllingNetIncome":368221994127,"ebitda":551748518831,"fcff":406458839967,"cfo":485980718131,"capex":96985956738,"totalAssets":3294095985833,"totalLiabilities":883598310539,"totalEquity":2410497675294,"cash":419205662651,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":982074959799,"operatingIncome":323131558365,"netIncome":237476360558,"controllingNetIncome":245755018366,"ebitda":376769866670,"fcff":192794592245,"cfo":364786083261,"capex":187817275585,"totalAssets":3503108204930,"totalLiabilities":907848812346,"totalEquity":2595259392584,"cash":410547608852,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":1128459877886,"operatingIncome":381532472575,"netIncome":301442694249,"controllingNetIncome":301030346627,"ebitda":499352882730,"fcff":201566817701,"cfo":473993887712,"capex":286137767663,"totalAssets":3859646629058,"totalLiabilities":986733418125,"totalEquity":2872913210933,"cash":546137583490,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":1849115532111,"operatingIncome":718577359816,"netIncome":525702909620,"controllingNetIncome":517759533401,"ebitda":838828961722,"fcff":-179048173267,"cfo":350746671970,"capex":541392451547,"totalAssets":5020121254019,"totalLiabilities":1592540899881,"totalEquity":3427580354138,"cash":684293887404,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":1911601263030,"operatingIncome":756857107226,"netIncome":595779438812,"controllingNetIncome":579464583818,"ebitda":959072760102,"fcff":602299122897,"cfo":911159432327,"capex":321565488558,"totalAssets":5674122532472,"totalLiabilities":1623747845677,"totalEquity":4050374686795,"cash":1188325852061,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":2283967480394,"operatingIncome":647198174586,"netIncome":542566233270,"controllingNetIncome":537835568483,"ebitda":771789037434,"fcff":-291887406180,"cfo":863531984,"capex":311985700458,"totalAssets":5891652311251,"totalLiabilities":1617448041462,"totalEquity":4274204269789,"cash":551186669819,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":2176431531380,"operatingIncome":651481422157,"netIncome":539706505110,"controllingNetIncome":535647963959,"ebitda":null,"fcff":217017651218,"cfo":537158606192,"capex":353732173474,"totalAssets":19917534297169,"totalLiabilities":2791739989934,"totalEquity":17125794307235,"cash":564611719562,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":3557303554371,"operatingIncome":492015534847,"netIncome":418883310404,"controllingNetIncome":422691724154,"ebitda":null,"fcff":623033715369,"cfo":901870301325,"capex":333524012441,"totalAssets":21055222437706,"totalLiabilities":3475160069015,"totalEquity":17580062368691,"cash":996430679072,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":4162495108881,"operatingIncome":1168471345595,"netIncome":1031483789240,"controllingNetIncome":1029613370428,"ebitda":null,"fcff":388347790611,"cfo":646050776661,"capex":331734250453,"totalAssets":22334900189800,"totalLiabilities":4982370370686,"totalEquity":17352529819114,"cash":1119206211717,"totalDebt":null}],"quarterly":[{"stockCode":"068270","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1028969076475,"operatingIncome":301411957351,"netIncome":331922816160,"prevYearRevenue":881933317829,"prevYearOperatingIncome":207686368229,"prevYearNetIncome":84094048278,"source":"11014","updatedAt":"2026-08-26T22:18:43.065Z"},{"stockCode":"068270","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1330157007697,"operatingIncome":475171738296,"netIncome":527927912275,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:43.067Z"},{"stockCode":"068270","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1144985917949,"operatingIncome":321869634415,"netIncome":349844178705,"prevYearRevenue":841911660218,"prevYearOperatingIncome":149420804340,"prevYearNetIncome":108333345392,"source":"11013","updatedAt":"2026-08-26T22:18:42.555Z"},{"stockCode":"068270","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1393692794953,"operatingIncome":451791591338,"netIncome":371317208971,"prevYearRevenue":961457364491,"prevYearOperatingIncome":242466845608,"prevYearNetIncome":63299715413,"source":"11012","updatedAt":"2026-08-26T22:18:42.808Z"}]}