{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/207940","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":"207940","name":"삼성바이오로직스","market":"KOSPI","sector":"기초 의약물질 제조업","lastPrice":1391000,"marketCap":64390712841000,"sharesOutstanding":46290951,"asOf":"2026-09-26T15:09:35.489Z"},"valuation":{"fiscalYear":2025,"per":36.09,"perTtm":32.45,"ttmPeriod":"25Q3~26Q2","pbr":8.64,"psr":14.13,"evEbitda":7.76,"ev":65168956033365,"fcff":800988284114,"fcffYield":0.0123,"roe":0.1944,"revenueGrowth":{"y1":0.0021,"y3":0.1494,"y5":0.3137},"operatingIncomeGrowth":{"y1":0.5675,"y3":0.2813,"y5":0.4786},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.220Z"},"price":{"high52w":1965000,"low52w":1243000,"fromHigh":-0.2921,"returns":[{"label":"1개월","value":-0.1274},{"label":"3개월","value":0.0357},{"label":"6개월","value":-0.1339},{"label":"1년","value":-0.0506},{"label":"3년","value":0.3941},{"label":"5년","value":0.0319}]},"dividends":[],"annual":[{"fiscalYear":2017,"statement":"별도","revenue":464629334143,"operatingIncome":65979402411,"netIncome":-96972115811,"controllingNetIncome":-96972115811,"ebitda":143453742737,"fcff":-341696980376,"cfo":149816327598,"capex":504801541014,"totalAssets":7183091162578,"totalLiabilities":3206640270217,"totalEquity":3976450892361,"cash":358088091422,"totalDebt":null},{"fiscalYear":2018,"statement":"별도","revenue":535805801067,"operatingIncome":55678744526,"netIncome":224109194872,"controllingNetIncome":null,"ebitda":134753274767,"fcff":-299597498199,"cfo":-32417327325,"capex":284458738840,"totalAssets":5980408648293,"totalLiabilities":1824940197145,"totalEquity":4155468451148,"cash":17621904942,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":701591859755,"operatingIncome":91742387198,"netIncome":202904099088,"controllingNetIncome":null,"ebitda":285978855643,"fcff":-150493134298,"cfo":10153614976,"capex":181196212814,"totalAssets":5911626511920,"totalLiabilities":1557172766554,"totalEquity":4354453745366,"cash":125100653179,"totalDebt":15889284011},{"fiscalYear":2020,"statement":"연결","revenue":1164776873641,"operatingIncome":292786554082,"netIncome":240974799963,"controllingNetIncome":240974799963,"ebitda":406013043354,"fcff":65715305652,"cfo":202090026541,"capex":148566032712,"totalAssets":6424201164962,"totalLiabilities":1825417992598,"totalEquity":4598783172364,"cash":28850120614,"totalDebt":22546904764},{"fiscalYear":2021,"statement":"연결","revenue":1568006928039,"operatingIncome":537309408072,"netIncome":393589467655,"controllingNetIncome":393589467655,"ebitda":null,"fcff":46483000233,"cfo":454596217269,"capex":421151825955,"totalAssets":7970010786863,"totalLiabilities":2978908646183,"totalEquity":4991102140680,"cash":47410383773,"totalDebt":18208298411},{"fiscalYear":2022,"statement":"연결","revenue":3001295197683,"operatingIncome":983627394377,"netIncome":798056210082,"controllingNetIncome":798056210082,"ebitda":null,"fcff":-29333781982,"cfo":953047810086,"capex":1009225611010,"totalAssets":16582050258486,"totalLiabilities":7597575863329,"totalEquity":8984474395157,"cash":890819570657,"totalDebt":410142587963},{"fiscalYear":2023,"statement":"연결","revenue":3694588767068,"operatingIncome":1113680009715,"netIncome":857691298384,"controllingNetIncome":857691298384,"ebitda":1881848751184,"fcff":609521447995,"cfo":1666228521442,"capex":1105324663020,"totalAssets":16046197209196,"totalLiabilities":6215704796851,"totalEquity":9830492412345,"cash":367937365042,"totalDebt":281645013238},{"fiscalYear":2024,"statement":"연결","revenue":4547322176421,"operatingIncome":1320052380133,"netIncome":1083315885986,"controllingNetIncome":1083315885986,"ebitda":1469112838842,"fcff":330822098517,"cfo":1659255402663,"capex":1377525533941,"totalAssets":17336296349511,"totalLiabilities":6431620287493,"totalEquity":10904676062018,"cash":391221617203,"totalDebt":146482767357},{"fiscalYear":2025,"statement":"연결","revenue":4556971695180,"operatingIncome":2069221266630,"netIncome":1784352060593,"controllingNetIncome":1784352060593,"ebitda":8393069732283,"fcff":800988284114,"cfo":2247807426551,"capex":1475073515293,"totalAssets":11060741976837,"totalLiabilities":3609631328852,"totalEquity":7451110647985,"cash":148851266520,"totalDebt":927094458885}],"quarterly":[{"stockCode":"207940","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1660220823312,"operatingIncome":728848136440,"netIncome":574459721021,"prevYearRevenue":1187075475928,"prevYearOperatingIncome":338578425778,"prevYearNetIncome":264468354037,"source":"11014","updatedAt":"2026-08-26T22:18:39.878Z"},{"stockCode":"207940","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":308572500609,"operatingIncome":378084729628,"netIncome":509952646103,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:39.882Z"},{"stockCode":"207940","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1257119188891,"operatingIncome":580752580824,"netIncome":469245424673,"prevYearRevenue":999544646065,"prevYearOperatingIncome":430239537449,"prevYearNetIncome":375553550929,"source":"11013","updatedAt":"2026-08-26T22:18:39.363Z"},{"stockCode":"207940","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1320910867803,"operatingIncome":586443842141,"netIncome":430654182174,"prevYearRevenue":1014237838575,"prevYearOperatingIncome":477202132370,"prevYearNetIncome":324386142540,"source":"11012","updatedAt":"2026-08-26T22:18:39.612Z"}]}