{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/092730","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":"092730","name":"네오팜","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":23500,"marketCap":376657741500,"sharesOutstanding":16027989,"asOf":"2026-09-26T15:09:35.434Z"},"valuation":{"fiscalYear":2025,"per":13.52,"perTtm":12.29,"ttmPeriod":"25Q3~26Q2","pbr":1.93,"psr":2.85,"evEbitda":10.96,"ev":349833155412,"fcff":27014586426,"fcffYield":0.0772,"roe":0.1497,"revenueGrowth":{"y1":0.1107,"y3":0.1584,"y5":0.1012},"operatingIncomeGrowth":{"y1":0.1672,"y3":0.1031,"y5":0.0561},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.741Z"},"price":{"high52w":25450,"low52w":15760,"fromHigh":-0.0766,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0.3955},{"label":"6개월","value":0.3337},{"label":"1년","value":0.3695},{"label":"3년","value":0.8225},{"label":"5년","value":0.5834}]},"dividends":[{"fiscalYear":2025,"dps":750,"yieldPct":3.9,"payoutPct":42.2},{"fiscalYear":2024,"dps":600,"yieldPct":4.9,"payoutPct":40.7},{"fiscalYear":2023,"dps":750,"yieldPct":3,"payoutPct":25.3},{"fiscalYear":2022,"dps":700,"yieldPct":3.6,"payoutPct":32.2},{"fiscalYear":2021,"dps":700,"yieldPct":2.8,"payoutPct":30.9},{"fiscalYear":2020,"dps":650,"yieldPct":2.2,"payoutPct":28},{"fiscalYear":2019,"dps":750,"yieldPct":1.5,"payoutPct":32.3},{"fiscalYear":2018,"dps":650,"yieldPct":1.4,"payoutPct":29.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":66274581623,"operatingIncome":19161761934,"netIncome":15369685349,"controllingNetIncome":15059064930,"ebitda":19996689309,"fcff":14091201024,"cfo":16179233444,"capex":2089395488,"totalAssets":72928484466,"totalLiabilities":13641255102,"totalEquity":59287229364,"cash":8421549681,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":83240333171,"operatingIncome":22960501475,"netIncome":19245381592,"controllingNetIncome":18926102052,"ebitda":24169415007,"fcff":17434936147,"cfo":19223989570,"capex":1798193072,"totalAssets":122741537389,"totalLiabilities":17048923497,"totalEquity":105692613892,"cash":5515261116,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":81625347558,"operatingIncome":21902092332,"netIncome":18130855337,"controllingNetIncome":17890405989,"ebitda":23395809579,"fcff":16389169138,"cfo":17073759989,"capex":730356397,"totalAssets":132977764124,"totalLiabilities":15260215243,"totalEquity":117717548881,"cash":11188729734,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":87930719731,"operatingIncome":22430845313,"netIncome":17713275765,"controllingNetIncome":17670791869,"ebitda":23931112161,"fcff":21232438634,"cfo":21681190198,"capex":478116808,"totalAssets":143408028554,"totalLiabilities":13103096004,"totalEquity":130304932550,"cash":7048975466,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":85033138232,"operatingIncome":21438790396,"netIncome":17027039733,"controllingNetIncome":17380311595,"ebitda":23055137999,"fcff":17360536789,"cfo":18160509707,"capex":806428954,"totalAssets":155347426926,"totalLiabilities":13136622381,"totalEquity":142210804545,"cash":10882863095,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":97104890499,"operatingIncome":25307304739,"netIncome":23212796117,"controllingNetIncome":23289588740,"ebitda":26980488340,"fcff":2450630695,"cfo":23262730189,"capex":20827986730,"totalAssets":177458518886,"totalLiabilities":17432565201,"totalEquity":160025953685,"cash":11880925467,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":119013743695,"operatingIncome":24653414365,"netIncome":23064751602,"controllingNetIncome":22760765402,"ebitda":27803206725,"fcff":15582424798,"cfo":18630797437,"capex":3077253516,"totalAssets":192440283038,"totalLiabilities":15555446511,"totalEquity":176884836527,"cash":18234398768,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":132184096288,"operatingIncome":28774569366,"netIncome":27822878316,"controllingNetIncome":27856373552,"ebitda":31930181873,"fcff":27014586426,"cfo":28409737456,"capex":1420932811,"totalAssets":217810766237,"totalLiabilities":22454309758,"totalEquity":195356456479,"cash":26824586088,"totalDebt":null}],"quarterly":[{"stockCode":"092730","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":32196031702,"operatingIncome":6768324258,"netIncome":6859279621,"prevYearRevenue":26150576680,"prevYearOperatingIncome":5083231435,"prevYearNetIncome":4335721734,"source":"11014","updatedAt":"2026-08-26T22:22:25.625Z"},{"stockCode":"092730","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":36397098077,"operatingIncome":7215091888,"netIncome":6760029931,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:25.628Z"},{"stockCode":"092730","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":36223935831,"operatingIncome":8704195880,"netIncome":8624099001,"prevYearRevenue":31608960291,"prevYearOperatingIncome":7780423580,"prevYearNetIncome":7136756769,"source":"11013","updatedAt":"2026-08-26T22:22:25.111Z"},{"stockCode":"092730","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":43571648895,"operatingIncome":9789095195,"netIncome":8405205327,"prevYearRevenue":31982006218,"prevYearOperatingIncome":7010729640,"prevYearNetIncome":7066811995,"source":"11012","updatedAt":"2026-08-26T22:22:25.380Z"}]}