{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/102460","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":"102460","name":"이연제약","market":"KOSPI","sector":"의약품 제조업","lastPrice":10010,"marketCap":186053978110,"sharesOutstanding":18586811,"asOf":"2026-09-26T15:09:35.446Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.84,"psr":1.27,"evEbitda":461.07,"ev":393851738990,"fcff":-1264797289,"fcffYield":-0.0032,"roe":-0.126,"revenueGrowth":{"y1":-0.016,"y3":-0.0179,"y5":0.0233},"operatingIncomeGrowth":{"y1":-382.8935,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.914Z"},"price":{"high52w":12570,"low52w":9770,"fromHigh":-0.2037,"returns":[{"label":"1개월","value":0.0101},{"label":"3개월","value":0.0225},{"label":"6개월","value":-0.0069},{"label":"1년","value":-0.1038},{"label":"3년","value":-0.3708},{"label":"5년","value":-0.8146}]},"dividends":[{"fiscalYear":2023,"dps":150,"yieldPct":0.95,"payoutPct":76.78},{"fiscalYear":2022,"dps":150,"yieldPct":0.68,"payoutPct":36.83},{"fiscalYear":2021,"dps":250,"yieldPct":0.7,"payoutPct":82.41},{"fiscalYear":2020,"dps":200,"yieldPct":0.92,"payoutPct":90.11},{"fiscalYear":2019,"dps":350,"yieldPct":2.27,"payoutPct":97.36},{"fiscalYear":2018,"dps":500,"yieldPct":3.64,"payoutPct":615.38},{"fiscalYear":2017,"dps":350,"yieldPct":1.71,"payoutPct":45.54}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":122990417376,"operatingIncome":2459781152,"netIncome":1341492297,"controllingNetIncome":null,"ebitda":4497900027,"fcff":-26013223743,"cfo":11449210057,"capex":37462433800,"totalAssets":303166752160,"totalLiabilities":77774822762,"totalEquity":225391929398,"cash":8779199210,"totalDebt":35268959669},{"fiscalYear":2019,"statement":"연결","revenue":131557875304,"operatingIncome":7898092876,"netIncome":5939802013,"controllingNetIncome":null,"ebitda":null,"fcff":-62084859968,"cfo":-12183515749,"capex":49901344219,"totalAssets":274482251833,"totalLiabilities":52190654111,"totalEquity":222291597722,"cash":5825092119,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":130034153187,"operatingIncome":4149719254,"netIncome":3844427140,"controllingNetIncome":null,"ebitda":null,"fcff":-47713272657,"cfo":4599406535,"capex":52312679192,"totalAssets":317609837018,"totalLiabilities":87520569279,"totalEquity":230089267739,"cash":12196278415,"totalDebt":54219811798},{"fiscalYear":2021,"statement":"연결","revenue":142801367549,"operatingIncome":3739195891,"netIncome":5537251535,"controllingNetIncome":5537251535,"ebitda":7682980378,"fcff":-105312195135,"cfo":11684528352,"capex":116996723487,"totalAssets":477978172163,"totalLiabilities":232741035733,"totalEquity":245237136430,"cash":66740610260,"totalDebt":204924732655},{"fiscalYear":2022,"statement":"연결","revenue":154038839268,"operatingIncome":9633099174,"netIncome":7433682163,"controllingNetIncome":null,"ebitda":14496643132,"fcff":-54404043001,"cfo":8729174373,"capex":63133217374,"totalAssets":484691741651,"totalLiabilities":236926485584,"totalEquity":247765256067,"cash":16049186797,"totalDebt":206717981746},{"fiscalYear":2023,"statement":"연결","revenue":151071143910,"operatingIncome":4033629819,"netIncome":3583373124,"controllingNetIncome":null,"ebitda":5029021814,"fcff":-20227322173,"cfo":8645127292,"capex":28872449465,"totalAssets":499775513693,"totalLiabilities":251150969113,"totalEquity":248624544580,"cash":24106981079,"totalDebt":221655950677},{"fiscalYear":2024,"statement":"연결","revenue":148299673635,"operatingIncome":79259194,"netIncome":4151240203,"controllingNetIncome":4067682968,"ebitda":null,"fcff":-17458613500,"cfo":-1435814437,"capex":16022799063,"totalAssets":499993817147,"totalLiabilities":250052738249,"totalEquity":249941078898,"cash":10208848462,"totalDebt":202201480471},{"fiscalYear":2025,"statement":"연결","revenue":145928626140,"operatingIncome":-30268572134,"netIncome":-29633118376,"controllingNetIncome":-29633118376,"ebitda":854210777,"fcff":-1264797289,"cfo":1456689953,"capex":7915547612,"totalAssets":465099644104,"totalLiabilities":244826766579,"totalEquity":220272877525,"cash":6666730269,"totalDebt":214464491149}],"quarterly":[{"stockCode":"102460","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":37582351571,"operatingIncome":-7202805175,"netIncome":-3862492767,"prevYearRevenue":38293208888,"prevYearOperatingIncome":1653900323,"prevYearNetIncome":619338832,"source":"11014","updatedAt":"2026-08-26T22:24:45.834Z"},{"stockCode":"102460","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":33896453062,"operatingIncome":-8169124660,"netIncome":-12840758431,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:45.837Z"},{"stockCode":"102460","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":36050817813,"operatingIncome":-6657836460,"netIncome":-10736952395,"prevYearRevenue":36757775406,"prevYearOperatingIncome":-3806550201,"prevYearNetIncome":216092839,"source":"11013","updatedAt":"2026-08-26T22:24:45.292Z"},{"stockCode":"102460","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":35845295000,"operatingIncome":-6977648891,"netIncome":-6804366514,"prevYearRevenue":37692046101,"prevYearOperatingIncome":-11090092098,"prevYearNetIncome":-13145960017,"source":"11012","updatedAt":"2026-08-26T22:24:45.547Z"}]}