{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/069620","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":"069620","name":"대웅제약","market":"KOSPI","sector":"의약품 제조업","lastPrice":108800,"marketCap":1260619360000,"sharesOutstanding":11586575,"asOf":"2026-09-26T15:09:35.407Z"},"valuation":{"fiscalYear":2025,"per":6.44,"perTtm":7.06,"ttmPeriod":"25Q3~26Q2","pbr":1.25,"psr":0.8,"evEbitda":5.53,"ev":1369336046694,"fcff":-73741661504,"fcffYield":-0.0539,"roe":0.2175,"revenueGrowth":{"y1":0.1042,"y3":0.0706,"y5":0.0828},"operatingIncomeGrowth":{"y1":0.3301,"y3":0.2712,"y5":0.6323},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.178Z"},"price":{"high52w":194000,"low52w":107300,"fromHigh":-0.4392,"returns":[{"label":"1개월","value":-0.1289},{"label":"3개월","value":0.014},{"label":"6개월","value":-0.3485},{"label":"1년","value":-0.1813},{"label":"3년","value":-0.0355},{"label":"5년","value":-0.2747}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":0.3,"payoutPct":3.5},{"fiscalYear":2024,"dps":600,"yieldPct":0.5,"payoutPct":27.9},{"fiscalYear":2023,"dps":600,"yieldPct":0.5,"payoutPct":5.7},{"fiscalYear":2022,"dps":600,"yieldPct":0.4,"payoutPct":15.7},{"fiscalYear":2021,"dps":600,"yieldPct":0.4,"payoutPct":27.1},{"fiscalYear":2020,"dps":600,"yieldPct":0.3,"payoutPct":50.6},{"fiscalYear":2019,"dps":600,"yieldPct":0.5,"payoutPct":28.1},{"fiscalYear":2018,"dps":600,"yieldPct":0.3,"payoutPct":null}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":839686478174,"operatingIncome":43564444800,"netIncome":35673701655,"controllingNetIncome":42930060242,"ebitda":65713362556,"fcff":-58300517256,"cfo":35887836002,"capex":98308696865,"totalAssets":944529005072,"totalLiabilities":364288461134,"totalEquity":580240543938,"cash":59935831657,"totalDebt":236853785129},{"fiscalYear":2016,"statement":"연결","revenue":883920424600,"operatingIncome":25893485142,"netIncome":26125870870,"controllingNetIncome":26969821260,"ebitda":52570915761,"fcff":-141854725012,"cfo":15377371367,"capex":163251851040,"totalAssets":1144699985944,"totalLiabilities":540148894700,"totalEquity":604551091244,"cash":78280444266,"totalDebt":396917805783},{"fiscalYear":2017,"statement":"연결","revenue":960307423040,"operatingIncome":38957148643,"netIncome":35436336840,"controllingNetIncome":31580584392,"ebitda":82834178906,"fcff":16567518969,"cfo":103938172740,"capex":96755473999,"totalAssets":1213524544321,"totalLiabilities":581987524927,"totalEquity":631537019394,"cash":91121303244,"totalDebt":385062050847},{"fiscalYear":2018,"statement":"연결","revenue":1031427425529,"operatingIncome":24566167685,"netIncome":-15417244518,"controllingNetIncome":-1515848389,"ebitda":74550095764,"fcff":-1724082617,"cfo":47499563366,"capex":57061685492,"totalAssets":1207846351694,"totalLiabilities":600036901763,"totalEquity":607809449931,"cash":65333694953,"totalDebt":207363864242},{"fiscalYear":2019,"statement":"연결","revenue":1113425920883,"operatingIncome":44687096858,"netIncome":28865605844,"controllingNetIncome":22005927017,"ebitda":82230890607,"fcff":15597459998,"cfo":57600275948,"capex":50106758326,"totalAssets":1245668149263,"totalLiabilities":609748054792,"totalEquity":635920094471,"cash":32094194148,"totalDebt":391936715360},{"fiscalYear":2020,"statement":"연결","revenue":1055423689996,"operatingIncome":16979724383,"netIncome":24148065662,"controllingNetIncome":12753425042,"ebitda":54890376887,"fcff":49605567304,"cfo":100981257110,"capex":59696309707,"totalAssets":1366907921139,"totalLiabilities":671659304534,"totalEquity":695248616605,"cash":72299249872,"totalDebt":245065820945},{"fiscalYear":2021,"statement":"연결","revenue":1152975698170,"operatingIncome":88902176601,"netIncome":30257002685,"controllingNetIncome":24661003500,"ebitda":126856790348,"fcff":-27125641969,"cfo":39994278512,"capex":74794322736,"totalAssets":1415179681074,"totalLiabilities":712772241623,"totalEquity":702407439451,"cash":75907306381,"totalDebt":355957724822},{"fiscalYear":2022,"statement":"연결","revenue":1280091851013,"operatingIncome":95797148532,"netIncome":39163169338,"controllingNetIncome":42239518343,"ebitda":132553742041,"fcff":13860503362,"cfo":118214603334,"capex":113308832839,"totalAssets":1563340613712,"totalLiabilities":822117616379,"totalEquity":741222997333,"cash":102951259956,"totalDebt":356871066567},{"fiscalYear":2023,"statement":"연결","revenue":1375328744877,"operatingIncome":122591949287,"netIncome":120002904220,"controllingNetIncome":121738683176,"ebitda":162769191858,"fcff":-3831297751,"cfo":136008810720,"capex":156172155568,"totalAssets":1770310792992,"totalLiabilities":858029763618,"totalEquity":912281029374,"cash":111506188293,"totalDebt":158844208290},{"fiscalYear":2024,"statement":"연결","revenue":1422683296380,"operatingIncome":147942198476,"netIncome":23346508507,"controllingNetIncome":24734510693,"ebitda":188946715079,"fcff":-163659980639,"cfo":51492294010,"capex":229002897907,"totalAssets":1976977110511,"totalLiabilities":1049992505369,"totalEquity":926984605142,"cash":102950420365,"totalDebt":452822194012},{"fiscalYear":2025,"statement":"연결","revenue":1570891005329,"operatingIncome":196782415375,"netIncome":192908919078,"controllingNetIncome":195855574637,"ebitda":247712005521,"fcff":-73741661504,"cfo":149205466388,"capex":241367169084,"totalAssets":2362799296077,"totalLiabilities":1228143539378,"totalEquity":1134655756699,"cash":168941641596,"totalDebt":277658328290}],"quarterly":[{"stockCode":"069620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":411832052696,"operatingIncome":56892822788,"netIncome":47309227475,"prevYearRevenue":358473430484,"prevYearOperatingIncome":37275380416,"prevYearNetIncome":28265358070,"source":"11014","updatedAt":"2026-08-26T22:20:18.157Z"},{"stockCode":"069620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":397122036740,"operatingIncome":43337323206,"netIncome":85702230145,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:18.160Z"},{"stockCode":"069620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":377796345378,"operatingIncome":22208034419,"netIncome":25512264186,"prevYearRevenue":356487894236,"prevYearOperatingIncome":38696583466,"prevYearNetIncome":19779141565,"source":"11013","updatedAt":"2026-08-26T22:20:17.647Z"},{"stockCode":"069620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":448464138492,"operatingIncome":68068583254,"netIncome":19916270468,"prevYearRevenue":405449021657,"prevYearOperatingIncome":57855685915,"prevYearNetIncome":40118319893,"source":"11012","updatedAt":"2026-08-26T22:20:17.920Z"}]}