{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/086900","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":"086900","name":"메디톡스","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":67300,"marketCap":491188848100,"sharesOutstanding":7298497,"asOf":"2026-09-26T15:09:35.426Z"},"valuation":{"fiscalYear":2025,"per":29.6,"perTtm":32.43,"ttmPeriod":"25Q3~26Q2","pbr":1.09,"psr":1.99,"evEbitda":11.32,"ev":516923670136,"fcff":28286264754,"fcffYield":0.0547,"roe":0.0361,"revenueGrowth":{"y1":0.0817,"y3":0.0822,"y5":0.1192},"operatingIncomeGrowth":{"y1":-0.1644,"y3":-0.2857,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.698Z"},"price":{"high52w":138600,"low52w":66900,"fromHigh":-0.5144,"returns":[{"label":"1개월","value":0.006},{"label":"3개월","value":-0.0905},{"label":"6개월","value":-0.3504},{"label":"1년","value":-0.442},{"label":"3년","value":-0.7335},{"label":"5년","value":-0.583}]},"dividends":[{"fiscalYear":2025,"dps":1200,"yieldPct":0.96,"payoutPct":53.75},{"fiscalYear":2024,"dps":1100,"yieldPct":0.57,"payoutPct":49.69},{"fiscalYear":2023,"dps":1100,"yieldPct":0.42,"payoutPct":86.34},{"fiscalYear":2022,"dps":0,"yieldPct":0.88,"payoutPct":null},{"fiscalYear":2020,"dps":1000,"yieldPct":0.48,"payoutPct":-18.44},{"fiscalYear":2019,"dps":800,"yieldPct":0.3,"payoutPct":16.94},{"fiscalYear":2018,"dps":900,"yieldPct":0.16,"payoutPct":6.82},{"fiscalYear":2017,"dps":2200,"yieldPct":0.47,"payoutPct":15.89}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":205444934515,"operatingIncome":85485442379,"netIncome":69765654196,"controllingNetIncome":69963675933,"ebitda":101532681447,"fcff":44578347194,"cfo":55070958279,"capex":12021898312,"totalAssets":395014965909,"totalLiabilities":137773326037,"totalEquity":257241639872,"cash":19247420862,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":205900275787,"operatingIncome":25688754464,"netIncome":25563082881,"controllingNetIncome":26205603001,"ebitda":43829526171,"fcff":11641920046,"cfo":33702851987,"capex":23663616778,"totalAssets":421529503965,"totalLiabilities":158848739640,"totalEquity":262680764325,"cash":20016776870,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":140827514747,"operatingIncome":-37069534839,"netIncome":-30038850866,"controllingNetIncome":-29576742636,"ebitda":-18472059731,"fcff":-14370337332,"cfo":27926685785,"capex":44306041101,"totalAssets":467764378987,"totalLiabilities":222962011981,"totalEquity":244802367006,"cash":43993402714,"totalDebt":28150652974},{"fiscalYear":2021,"statement":"연결","revenue":184869547955,"operatingIncome":34491517174,"netIncome":93262649042,"controllingNetIncome":94153921077,"ebitda":51563371138,"fcff":1262595790,"cfo":19965517783,"capex":21343636560,"totalAssets":577698379790,"totalLiabilities":174133759260,"totalEquity":403564620530,"cash":71777113872,"totalDebt":29994520647},{"fiscalYear":2022,"statement":"연결","revenue":195096220132,"operatingIncome":46664445394,"netIncome":36595835601,"controllingNetIncome":37009995377,"ebitda":60838779428,"fcff":2881859146,"cfo":26199414180,"capex":25100505736,"totalAssets":596288445046,"totalLiabilities":162672839659,"totalEquity":433615605387,"cash":20688097408,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":221120682597,"operatingIncome":17322328805,"netIncome":9689821433,"controllingNetIncome":9755098733,"ebitda":31761531057,"fcff":-21622397291,"cfo":13521518663,"capex":37468857723,"totalAssets":611622721401,"totalLiabilities":137140514991,"totalEquity":474482206410,"cash":33246222938,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":228621969000,"operatingIncome":20348723000,"netIncome":16073771000,"controllingNetIncome":16954995000,"ebitda":25705183000,"fcff":21810465983,"cfo":36556164000,"capex":18723029000,"totalAssets":615162819000,"totalLiabilities":144377993000,"totalEquity":470784826000,"cash":46168491000,"totalDebt":81317654000},{"fiscalYear":2025,"statement":"연결","revenue":247290289368,"operatingIncome":17004372389,"netIncome":15658989552,"controllingNetIncome":16594166586,"ebitda":45660750728,"fcff":28286264754,"cfo":61409930215,"capex":34224571554,"totalAssets":581756982355,"totalLiabilities":127471065752,"totalEquity":454285916603,"cash":48894962765,"totalDebt":74629784801}],"quarterly":[{"stockCode":"086900","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":61016714571,"operatingIncome":8898799758,"netIncome":7198685388,"prevYearRevenue":53852353565,"prevYearOperatingIncome":5999728476,"prevYearNetIncome":3778505238,"source":"11014","updatedAt":"2026-08-26T22:21:44.437Z"},{"stockCode":"086900","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":60669161380,"operatingIncome":-3688281392,"netIncome":-3057101249,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:44.439Z"},{"stockCode":"086900","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":60687505686,"operatingIncome":7372200966,"netIncome":7879118807,"prevYearRevenue":63956981872,"prevYearOperatingIncome":5476435084,"prevYearNetIncome":3343365297,"source":"11013","updatedAt":"2026-08-26T22:21:43.907Z"},{"stockCode":"086900","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":68702321979,"operatingIncome":4764632327,"netIncome":3127722615,"prevYearRevenue":61647431545,"prevYearOperatingIncome":6317418939,"prevYearNetIncome":8174040116,"source":"11012","updatedAt":"2026-08-26T22:21:44.154Z"}]}