{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/072020","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":"072020","name":"중앙백신","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":9150,"marketCap":84699546150,"sharesOutstanding":9256781,"asOf":"2026-09-26T15:09:35.410Z"},"valuation":{"fiscalYear":2025,"per":13.76,"perTtm":10.6,"ttmPeriod":"25Q3~26Q2","pbr":0.8,"psr":1.73,"evEbitda":6.35,"ev":81287289035,"fcff":2097911172,"fcffYield":0.0258,"roe":0.0589,"revenueGrowth":{"y1":0.0762,"y3":0.0768,"y5":0.062},"operatingIncomeGrowth":{"y1":0.1252,"y3":0.1479,"y5":0.0996},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.843Z"},"price":{"high52w":10140,"low52w":8780,"fromHigh":-0.0976,"returns":[{"label":"1개월","value":-0.0087},{"label":"3개월","value":0},{"label":"6개월","value":0.0022},{"label":"1년","value":-0.0548},{"label":"3년","value":-0.1528},{"label":"5년","value":-0.4227}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2,"payoutPct":30.1},{"fiscalYear":2024,"dps":170,"yieldPct":1.7,"payoutPct":23.7},{"fiscalYear":2023,"dps":150,"yieldPct":1.4,"payoutPct":24.2},{"fiscalYear":2022,"dps":100,"yieldPct":0.9,"payoutPct":23.9},{"fiscalYear":2021,"dps":100,"yieldPct":0.7,"payoutPct":12.8},{"fiscalYear":2020,"dps":70,"yieldPct":0.4,"payoutPct":21.8},{"fiscalYear":2019,"dps":50,"yieldPct":0.3,"payoutPct":26.8},{"fiscalYear":2018,"dps":50,"yieldPct":0.3,"payoutPct":14.4}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":33152986676,"operatingIncome":3504613760,"netIncome":3454194482,"controllingNetIncome":null,"ebitda":8605339165,"fcff":-375671425,"cfo":5709321472,"capex":6277479928,"totalAssets":96743996084,"totalLiabilities":11739637210,"totalEquity":85004358874,"cash":10986127013,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":32902915074,"operatingIncome":2712902694,"netIncome":1854212616,"controllingNetIncome":null,"ebitda":8358981146,"fcff":1637648078,"cfo":8298645713,"capex":6773028658,"totalAssets":96567449922,"totalLiabilities":10200164143,"totalEquity":86367285779,"cash":13397989664,"totalDebt":274253362},{"fiscalYear":2020,"statement":"별도","revenue":36317531924,"operatingIncome":4030949769,"netIncome":3163789038,"controllingNetIncome":null,"ebitda":9141097504,"fcff":-7001446018,"cfo":8315703526,"capex":15404150790,"totalAssets":104979265875,"totalLiabilities":17429386583,"totalEquity":87549879292,"cash":12281608541,"totalDebt":211229432},{"fiscalYear":2021,"statement":"연결","revenue":40913902571,"operatingIncome":4541344822,"netIncome":7601859488,"controllingNetIncome":7601859488,"ebitda":8081834180,"fcff":-2758261857,"cfo":11525471393,"capex":14365841233,"totalAssets":112952175770,"totalLiabilities":19976154349,"totalEquity":92976021421,"cash":11337323957,"totalDebt":246551354},{"fiscalYear":2022,"statement":"연결","revenue":39299158624,"operatingIncome":4282862471,"netIncome":4044456006,"controllingNetIncome":4044456006,"ebitda":10513415117,"fcff":115084181,"cfo":7085710335,"capex":7169555277,"totalAssets":114858583010,"totalLiabilities":19554133565,"totalEquity":95304449445,"cash":7848467584,"totalDebt":12544174866},{"fiscalYear":2023,"statement":"별도","revenue":41867966000,"operatingIncome":6993692576,"netIncome":5998119686,"controllingNetIncome":5998119686,"ebitda":12524872087,"fcff":11056259907,"cfo":12706385322,"capex":1917682400,"totalAssets":119592514189,"totalLiabilities":19788298776,"totalEquity":99804215413,"cash":14389402824,"totalDebt":6978898162},{"fiscalYear":2024,"statement":"별도","revenue":45592513653,"operatingIncome":5758071423,"netIncome":6850008327,"controllingNetIncome":6850008327,"ebitda":10878747603,"fcff":6433721830,"cfo":13401935141,"capex":7170343552,"totalAssets":123275416493,"totalLiabilities":19408142397,"totalEquity":103867274096,"cash":13463116426,"totalDebt":8878320570},{"fiscalYear":2025,"statement":"별도","revenue":49068711762,"operatingIncome":6478782030,"netIncome":6156817310,"controllingNetIncome":null,"ebitda":12808930186,"fcff":2097911172,"cfo":7871275133,"capex":5975929959,"totalAssets":122815695040,"totalLiabilities":17446693602,"totalEquity":105369001438,"cash":10469640775,"totalDebt":7057383660}],"quarterly":[{"stockCode":"072020","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":10976626127,"operatingIncome":1547891243,"netIncome":1697057678,"prevYearRevenue":10721054057,"prevYearOperatingIncome":1710556886,"prevYearNetIncome":932800425,"source":"11014","updatedAt":"2026-08-26T22:28:04.120Z"},{"stockCode":"072020","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":12804274841,"operatingIncome":1144239519,"netIncome":1668731295,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:04.124Z"},{"stockCode":"072020","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":12593601509,"operatingIncome":2996680739,"netIncome":3333249701,"prevYearRevenue":13241834045,"prevYearOperatingIncome":2286702890,"prevYearNetIncome":2114360423,"source":"11013","updatedAt":"2026-08-26T22:28:03.607Z"},{"stockCode":"072020","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":11901478582,"operatingIncome":1143505635,"netIncome":1288899454,"prevYearRevenue":12045976749,"prevYearOperatingIncome":1499948378,"prevYearNetIncome":676667914,"source":"11012","updatedAt":"2026-08-26T22:28:03.867Z"}]}