{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/068760","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":"068760","name":"셀트리온제약","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":38800,"marketCap":1722810481600,"sharesOutstanding":44402332,"asOf":"2026-09-26T15:09:35.405Z"},"valuation":{"fiscalYear":2025,"per":44.46,"perTtm":40.18,"ttmPeriod":"25Q3~26Q2","pbr":3.95,"psr":3.21,"evEbitda":24.79,"ev":1834253443768,"fcff":73106528863,"fcffYield":0.0399,"roe":0.0931,"revenueGrowth":{"y1":0.1226,"y3":0.1159,"y5":0.1809},"operatingIncomeGrowth":{"y1":0.5069,"y3":0.1369,"y5":0.1887},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.761Z"},"price":{"high52w":75700,"low52w":38000,"fromHigh":-0.4875,"returns":[{"label":"1개월","value":-0.0762},{"label":"3개월","value":-0.014},{"label":"6개월","value":-0.3368},{"label":"1년","value":-0.2907},{"label":"3년","value":-0.4192},{"label":"5년","value":-0.7441}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":0.32,"payoutPct":null}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":74732429050,"operatingIncome":6374153344,"netIncome":6733913573,"controllingNetIncome":6733913573,"ebitda":null,"fcff":-24429309094,"cfo":13364261979,"capex":39742571726,"totalAssets":466771900807,"totalLiabilities":230537478606,"totalEquity":236234422201,"cash":9701645330,"totalDebt":215912054787},{"fiscalYear":2016,"statement":"연결","revenue":104811184059,"operatingIncome":-15004816178,"netIncome":-21105977950,"controllingNetIncome":-21105977950,"ebitda":-7437399458,"fcff":-21625873632,"cfo":-26209044191,"capex":115237736,"totalAssets":442080595613,"totalLiabilities":165374761628,"totalEquity":276705833985,"cash":10194724849,"totalDebt":138732219903},{"fiscalYear":2017,"statement":"연결","revenue":135860255627,"operatingIncome":8670525737,"netIncome":15714764747,"controllingNetIncome":15714764747,"ebitda":19682390522,"fcff":-6323920379,"cfo":-10163098910,"capex":438621887,"totalAssets":470269310117,"totalLiabilities":176645641783,"totalEquity":293623668334,"cash":5637883148,"totalDebt":144248608211},{"fiscalYear":2018,"statement":"연결","revenue":146880153915,"operatingIncome":3569376313,"netIncome":-9388770745,"controllingNetIncome":-9388770745,"ebitda":19843755988,"fcff":6428058332,"cfo":14312677458,"capex":7884619126,"totalAssets":452444114844,"totalLiabilities":182409436191,"totalEquity":270034678653,"cash":9117682931,"totalDebt":146977515066},{"fiscalYear":2019,"statement":"연결","revenue":173512796760,"operatingIncome":14735270455,"netIncome":8602167882,"controllingNetIncome":8602167882,"ebitda":25769254476,"fcff":1584108629,"cfo":27854830281,"capex":32055706229,"totalAssets":470980395573,"totalLiabilities":190949017962,"totalEquity":280031377611,"cash":10764154465,"totalDebt":161520515677},{"fiscalYear":2020,"statement":"연결","revenue":233568477708,"operatingIncome":23629562504,"netIncome":20939675880,"controllingNetIncome":20939675880,"ebitda":34974469504,"fcff":-3457363514,"cfo":36246250500,"capex":44254644462,"totalAssets":548074597598,"totalLiabilities":247513800382,"totalEquity":300560797216,"cash":25747837109,"totalDebt":192600599137},{"fiscalYear":2021,"statement":"별도","revenue":398738209298,"operatingIncome":47797892085,"netIncome":34578715489,"controllingNetIncome":34578715489,"ebitda":65155097920,"fcff":80649738810,"cfo":93151163753,"capex":12501424943,"totalAssets":637884365420,"totalLiabilities":305915566512,"totalEquity":331968798908,"cash":80186076114,"totalDebt":180493836160},{"fiscalYear":2022,"statement":"별도","revenue":386039612595,"operatingIncome":38169582298,"netIncome":25959948294,"controllingNetIncome":25959948294,"ebitda":55743857147,"fcff":-10331573937,"cfo":-4045950275,"capex":6285623662,"totalAssets":599724549123,"totalLiabilities":242938002116,"totalEquity":356786547007,"cash":31390934489,"totalDebt":160394710976},{"fiscalYear":2023,"statement":"별도","revenue":388794335490,"operatingIncome":36070715954,"netIncome":21264988852,"controllingNetIncome":null,"ebitda":55310356198,"fcff":1858407053,"cfo":8756670843,"capex":6898263790,"totalAssets":641643568134,"totalLiabilities":264977832531,"totalEquity":376665735603,"cash":19710549631,"totalDebt":159677437271},{"fiscalYear":2024,"statement":"별도","revenue":477835307770,"operatingIncome":37222949682,"netIncome":21966117520,"controllingNetIncome":null,"ebitda":54047986284,"fcff":55890146255,"cfo":56588067889,"capex":5983009164,"totalAssets":669462477938,"totalLiabilities":272540920812,"totalEquity":396921557126,"cash":45479669646,"totalDebt":172171192346},{"fiscalYear":2025,"statement":"별도","revenue":536400308882,"operatingIncome":56091784420,"netIncome":38751698960,"controllingNetIncome":null,"ebitda":73989501338,"fcff":73106528863,"cfo":86430331164,"capex":17922600521,"totalAssets":759440541950,"totalLiabilities":323477395208,"totalEquity":435963146742,"cash":49871871397,"totalDebt":161314833565}],"quarterly":[{"stockCode":"068760","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":138174746689,"operatingIncome":16108051192,"netIncome":11458896755,"prevYearRevenue":128130451761,"prevYearOperatingIncome":13647048040,"prevYearNetIncome":8278864664,"source":"11014","updatedAt":"2026-08-26T22:20:04.352Z"},{"stockCode":"068760","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":154403894807,"operatingIncome":13724462173,"netIncome":8883055014,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:04.354Z"},{"stockCode":"068760","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":132121896209,"operatingIncome":12901696219,"netIncome":8818317578,"prevYearRevenue":112523998040,"prevYearOperatingIncome":10736993254,"prevYearNetIncome":7321554148,"source":"11013","updatedAt":"2026-08-26T22:20:03.831Z"},{"stockCode":"068760","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":153290879056,"operatingIncome":19305676053,"netIncome":13721037611,"prevYearRevenue":131297669346,"prevYearOperatingIncome":15522277801,"prevYearNetIncome":11088193043,"source":"11012","updatedAt":"2026-08-26T22:20:04.089Z"}]}