{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/086450","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":"086450","name":"동국제약","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":20500,"marketCap":927223610000,"sharesOutstanding":45230420,"asOf":"2026-09-26T15:09:35.425Z"},"valuation":{"fiscalYear":2025,"per":14.04,"perTtm":11.38,"ttmPeriod":"25Q3~26Q2","pbr":1.4,"psr":1,"evEbitda":8.14,"ev":947284518657,"fcff":24493863901,"fcffYield":0.0259,"roe":0.1042,"revenueGrowth":{"y1":0.1412,"y3":0.1189,"y5":0.1064},"operatingIncomeGrowth":{"y1":0.2006,"y3":0.0994,"y5":0.0265},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.731Z"},"price":{"high52w":29900,"low52w":16420,"fromHigh":-0.3144,"returns":[{"label":"1개월","value":0.0998},{"label":"3개월","value":0.2038},{"label":"6개월","value":-0.0807},{"label":"1년","value":0.1099},{"label":"3년","value":0.3758},{"label":"5년","value":-0.1368}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":1.14,"payoutPct":13.67},{"fiscalYear":2024,"dps":200,"yieldPct":1.21,"payoutPct":15.1},{"fiscalYear":2023,"dps":180,"yieldPct":1.14,"payoutPct":17.62},{"fiscalYear":2022,"dps":180,"yieldPct":1.04,"payoutPct":14.7},{"fiscalYear":2021,"dps":180,"yieldPct":0.83,"payoutPct":15.21},{"fiscalYear":2020,"dps":180,"yieldPct":0.63,"payoutPct":13.91},{"fiscalYear":2019,"dps":800,"yieldPct":0.9,"payoutPct":12.12},{"fiscalYear":2018,"dps":520,"yieldPct":0.89,"payoutPct":9.41}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":400807087433,"operatingIncome":55114443184,"netIncome":49433167050,"controllingNetIncome":46948799033,"ebitda":58720340223,"fcff":-42328072345,"cfo":33209233384,"capex":75825254275,"totalAssets":480244696658,"totalLiabilities":148632650041,"totalEquity":331612046617,"cash":61802285569,"totalDebt":55285602855},{"fiscalYear":2019,"statement":"연결","revenue":482280354140,"operatingIncome":68584510206,"netIncome":59050118781,"controllingNetIncome":56312245521,"ebitda":76324077856,"fcff":45863174629,"cfo":69482628604,"capex":25185302176,"totalAssets":544383939658,"totalLiabilities":158964253939,"totalEquity":385419685719,"cash":70260218526,"totalDebt":60287480527},{"fiscalYear":2020,"statement":"연결","revenue":559103459208,"operatingIncome":84733110401,"netIncome":57880490657,"controllingNetIncome":55925025299,"ebitda":86049450212,"fcff":19256809342,"cfo":59108278938,"capex":41394371046,"totalAssets":663165455661,"totalLiabilities":227359471607,"totalEquity":435805984054,"cash":54537377712,"totalDebt":68526156397},{"fiscalYear":2021,"statement":"연결","revenue":594193122293,"operatingIncome":63219302357,"netIncome":52916446647,"controllingNetIncome":50345220678,"ebitda":73286899903,"fcff":-4719856637,"cfo":44653916596,"capex":51421414649,"totalAssets":750075941177,"totalLiabilities":268430884950,"totalEquity":481645056227,"cash":85443962479,"totalDebt":97921894552},{"fiscalYear":2022,"statement":"연결","revenue":661647492300,"operatingIncome":72653921441,"netIncome":54756767281,"controllingNetIncome":52895926998,"ebitda":91486601316,"fcff":-9604268846,"cfo":40909001891,"capex":51229873683,"totalAssets":768330084076,"totalLiabilities":237265679685,"totalEquity":531064404391,"cash":73693490999,"totalDebt":66357249213},{"fiscalYear":2023,"statement":"연결","revenue":730993597323,"operatingIncome":66873304070,"netIncome":48871386212,"controllingNetIncome":47175202523,"ebitda":88005491430,"fcff":4789575106,"cfo":41792950678,"capex":39350004732,"totalAssets":839535126344,"totalLiabilities":263361423873,"totalEquity":576173702471,"cash":60552271435,"totalDebt":76703835317},{"fiscalYear":2024,"statement":"연결","revenue":812166073057,"operatingIncome":80419595222,"netIncome":62336110046,"controllingNetIncome":61218952623,"ebitda":null,"fcff":47786721912,"cfo":76090779747,"capex":30802313402,"totalAssets":953164589306,"totalLiabilities":274188701048,"totalEquity":678975888258,"cash":50271577483,"totalDebt":80686950530},{"fiscalYear":2025,"statement":"연결","revenue":926883701823,"operatingIncome":96553506173,"netIncome":73932783976,"controllingNetIncome":66020354863,"ebitda":116443150455,"fcff":24493863901,"cfo":68760259149,"capex":45996274360,"totalAssets":1062896288305,"totalLiabilities":299157761879,"totalEquity":763738526426,"cash":56178706285,"totalDebt":76239614942}],"quarterly":[{"stockCode":"086450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":226809457795,"operatingIncome":24797346099,"netIncome":22326236317,"prevYearRevenue":200878561756,"prevYearOperatingIncome":22530525273,"prevYearNetIncome":21249656926,"source":"11014","updatedAt":"2026-08-26T22:20:47.821Z"},{"stockCode":"086450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":242877616954,"operatingIncome":24297655627,"netIncome":15581241579,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:47.823Z"},{"stockCode":"086450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":251016217137,"operatingIncome":27336147220,"netIncome":26309059438,"prevYearRevenue":223735796361,"prevYearOperatingIncome":25317287339,"prevYearNetIncome":17967171899,"source":"11013","updatedAt":"2026-08-26T22:20:47.310Z"},{"stockCode":"086450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":258896783870,"operatingIncome":26093798270,"netIncome":17241734196,"prevYearRevenue":233460830713,"prevYearOperatingIncome":22141217108,"prevYearNetIncome":18058134181,"source":"11012","updatedAt":"2026-08-26T22:20:47.570Z"}]}