{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/185750","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":"185750","name":"종근당","market":"KOSPI","sector":"의약품 제조업","lastPrice":64600,"marketCap":891659588000,"sharesOutstanding":13802780,"asOf":"2026-09-26T15:09:35.480Z"},"valuation":{"fiscalYear":2025,"per":11.5,"perTtm":11.21,"ttmPeriod":"25Q3~26Q2","pbr":0.89,"psr":0.53,"evEbitda":9.12,"ev":1043181311584,"fcff":-105833322568,"fcffYield":-0.1015,"roe":0.0817,"revenueGrowth":{"y1":0.0668,"y3":0.0438,"y5":0.0537},"operatingIncomeGrowth":{"y1":-0.19,"y3":-0.0983,"y5":-0.0825},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.976Z"},"price":{"high52w":97700,"low52w":63800,"fromHigh":-0.3388,"returns":[{"label":"1개월","value":-0.0373},{"label":"3개월","value":0.0078},{"label":"6개월","value":-0.2955},{"label":"1년","value":-0.1905},{"label":"3년","value":-0.3113},{"label":"5년","value":-0.4639}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":0.6,"payoutPct":8.5},{"fiscalYear":2024,"dps":1100,"yieldPct":1.2,"payoutPct":12.7},{"fiscalYear":2023,"dps":1100,"yieldPct":0.8,"payoutPct":6.3},{"fiscalYear":2022,"dps":1000,"yieldPct":1.1,"payoutPct":13.7},{"fiscalYear":2021,"dps":1000,"yieldPct":0.8,"payoutPct":26.3},{"fiscalYear":2020,"dps":1000,"yieldPct":0.4,"payoutPct":11.8},{"fiscalYear":2019,"dps":900,"yieldPct":0.9,"payoutPct":17.2},{"fiscalYear":2018,"dps":900,"yieldPct":0.8,"payoutPct":20.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":956218889275,"operatingIncome":75739894248,"netIncome":41704404583,"controllingNetIncome":42398534688,"ebitda":97096062479,"fcff":19686625659,"cfo":42627762179,"capex":24640211147,"totalAssets":711494874195,"totalLiabilities":280595303501,"totalEquity":430899570694,"cash":45948686499,"totalDebt":104470078772},{"fiscalYear":2019,"statement":"연결","revenue":1079337661993,"operatingIncome":74575612760,"netIncome":52975285302,"controllingNetIncome":53881645931,"ebitda":96510778429,"fcff":54598970048,"cfo":77290596977,"capex":24861923683,"totalAssets":801352143165,"totalLiabilities":326398912194,"totalEquity":474953230971,"cash":76922515654,"totalDebt":118058255406},{"fiscalYear":2020,"statement":"연결","revenue":1303005524392,"operatingIncome":123935878850,"netIncome":90404889339,"controllingNetIncome":91632758679,"ebitda":144119675522,"fcff":70204977142,"cfo":104323716842,"capex":36817685301,"totalAssets":946333120173,"totalLiabilities":394740342284,"totalEquity":551592777889,"cash":123659075009,"totalDebt":136141324741},{"fiscalYear":2021,"statement":"연결","revenue":1343559362914,"operatingIncome":94758694014,"netIncome":42356472307,"controllingNetIncome":42720380723,"ebitda":118741325504,"fcff":-36685641589,"cfo":12903868104,"capex":51844402452,"totalAssets":1046700072179,"totalLiabilities":480890428784,"totalEquity":565809643395,"cash":131812684181,"totalDebt":237053777033},{"fiscalYear":2022,"statement":"연결","revenue":1488344728646,"operatingIncome":109906061531,"netIncome":79977779960,"controllingNetIncome":80953361433,"ebitda":143192004194,"fcff":19973882535,"cfo":67734467554,"capex":53064680314,"totalAssets":1124882797791,"totalLiabilities":503593995766,"totalEquity":621288802025,"cash":117416899264,"totalDebt":235738072635},{"fiscalYear":2023,"statement":"연결","revenue":1669404438769,"operatingIncome":246599279042,"netIncome":213602186975,"controllingNetIncome":212521171442,"ebitda":286530880873,"fcff":256984894756,"cfo":318159906411,"capex":68806048368,"totalAssets":1402428435512,"totalLiabilities":586793266763,"totalEquity":815635168749,"cash":219646348416,"totalDebt":219763880100},{"fiscalYear":2024,"statement":"연결","revenue":1586430795630,"operatingIncome":99461546115,"netIncome":111441725001,"controllingNetIncome":109072842041,"ebitda":138645964396,"fcff":4157559987,"cfo":64289067648,"capex":66102296603,"totalAssets":1458764796383,"totalLiabilities":562386857139,"totalEquity":896377939244,"cash":228469945655,"totalDebt":188152397168},{"fiscalYear":2025,"statement":"연결","revenue":1692403987134,"operatingIncome":80567677778,"netIncome":77826740534,"controllingNetIncome":77508541109,"ebitda":114439467729,"fcff":-105833322568,"cfo":67358554736,"capex":179131767332,"totalAssets":1800298497462,"totalLiabilities":793942540356,"totalEquity":1006355957106,"cash":216235970816,"totalDebt":367757694400}],"quarterly":[{"stockCode":"185750","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":429818748658,"operatingIncome":20987243788,"netIncome":20234233380,"prevYearRevenue":412762304471,"prevYearOperatingIncome":26024503545,"prevYearNetIncome":21667345826,"source":"11014","updatedAt":"2026-08-26T22:20:38.610Z"},{"stockCode":"185750","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":426780287100,"operatingIncome":23484239940,"netIncome":26292064043,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:38.614Z"},{"stockCode":"185750","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":447765687540,"operatingIncome":14087924568,"netIncome":12615439809,"prevYearRevenue":400955846488,"prevYearOperatingIncome":12453255706,"prevYearNetIncome":11874440785,"source":"11013","updatedAt":"2026-08-26T22:20:38.100Z"},{"stockCode":"185750","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":478465317186,"operatingIncome":18611682319,"netIncome":20423787604,"prevYearRevenue":434849104888,"prevYearOperatingIncome":23642938344,"prevYearNetIncome":19426002326,"source":"11012","updatedAt":"2026-08-26T22:20:38.361Z"}]}