{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/214390","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":"214390","name":"경보제약","market":"KOSPI","sector":"기초 의약물질 제조업","lastPrice":5340,"marketCap":127662632400,"sharesOutstanding":23906860,"asOf":"2026-09-26T15:09:35.492Z"},"valuation":{"fiscalYear":2025,"per":700.32,"perTtm":25.31,"ttmPeriod":"25Q3~26Q2","pbr":0.88,"psr":0.48,"evEbitda":15.17,"ev":247105528764,"fcff":-31445205632,"fcffYield":-0.1273,"roe":0.0012,"revenueGrowth":{"y1":0.1071,"y3":0.104,"y5":0.0417},"operatingIncomeGrowth":{"y1":-0.6634,"y3":0.362,"y5":-0.1649},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.988Z"},"price":{"high52w":8550,"low52w":4945,"fromHigh":-0.3754,"returns":[{"label":"1개월","value":0.0056},{"label":"3개월","value":0.0799},{"label":"6개월","value":-0.3366},{"label":"1년","value":-0.1188},{"label":"3년","value":-0.2216},{"label":"5년","value":-0.5123}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":0.8,"payoutPct":656.6},{"fiscalYear":2024,"dps":50,"yieldPct":0.7,"payoutPct":25.8},{"fiscalYear":2023,"dps":50,"yieldPct":0.6,"payoutPct":40.2},{"fiscalYear":2022,"dps":50,"yieldPct":0.6,"payoutPct":195.6},{"fiscalYear":2021,"dps":50,"yieldPct":0.5,"payoutPct":-15.9},{"fiscalYear":2020,"dps":100,"yieldPct":0.6,"payoutPct":25.4},{"fiscalYear":2019,"dps":100,"yieldPct":1.2,"payoutPct":45.2},{"fiscalYear":2018,"dps":200,"yieldPct":2,"payoutPct":36.5}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":201343595542,"operatingIncome":17266574829,"netIncome":13116049385,"controllingNetIncome":null,"ebitda":27545976690,"fcff":-8667682981,"cfo":-1138159255,"capex":8194651702,"totalAssets":221622992847,"totalLiabilities":72610827636,"totalEquity":149012165211,"cash":4985876794,"totalDebt":42571956140},{"fiscalYear":2019,"statement":"별도","revenue":191706189111,"operatingIncome":6194072642,"netIncome":5285239394,"controllingNetIncome":null,"ebitda":16562165256,"fcff":1270295237,"cfo":23668110955,"capex":23246138135,"totalAssets":237816741516,"totalLiabilities":88653237210,"totalEquity":149163504306,"cash":6768829189,"totalDebt":56422328423},{"fiscalYear":2020,"statement":"별도","revenue":215285095144,"operatingIncome":8661432439,"netIncome":9404446291,"controllingNetIncome":null,"ebitda":20995310441,"fcff":9238049466,"cfo":20795227475,"capex":12436545653,"totalAssets":253239176532,"totalLiabilities":97182382658,"totalEquity":156056793874,"cash":11439285074,"totalDebt":63265407746},{"fiscalYear":2021,"statement":"별도","revenue":170659645035,"operatingIncome":-6624844100,"netIncome":-7495178995,"controllingNetIncome":null,"ebitda":5160247110,"fcff":572944962,"cfo":17967902715,"capex":18323508054,"totalAssets":236979153344,"totalLiabilities":91278422862,"totalEquity":145700730482,"cash":4290311222,"totalDebt":56586538733},{"fiscalYear":2022,"statement":"별도","revenue":196264902088,"operatingIncome":1392651796,"netIncome":610590092,"controllingNetIncome":null,"ebitda":15588963028,"fcff":-1847281820,"cfo":10126730844,"capex":13183819750,"totalAssets":240544942124,"totalLiabilities":96840886918,"totalEquity":143704055206,"cash":6348479635,"totalDebt":64512171172},{"fiscalYear":2023,"statement":"별도","revenue":216357481796,"operatingIncome":5544771906,"netIncome":2974400463,"controllingNetIncome":null,"ebitda":15867234817,"fcff":-3375347367,"cfo":4844320330,"capex":10877136769,"totalAssets":266305016913,"totalLiabilities":121923595684,"totalEquity":144381421229,"cash":4477056557,"totalDebt":2841631442},{"fiscalYear":2024,"statement":"별도","revenue":238556125924,"operatingIncome":10453728086,"netIncome":4639325809,"controllingNetIncome":null,"ebitda":18823219455,"fcff":-8945796149,"cfo":149116232,"capex":13175028141,"totalAssets":283886655960,"totalLiabilities":137732634119,"totalEquity":146154021841,"cash":4127750055,"totalDebt":2161402003},{"fiscalYear":2025,"statement":"별도","revenue":264104056811,"operatingIncome":3518577342,"netIncome":182293090,"controllingNetIncome":null,"ebitda":16287786718,"fcff":-31445205632,"cfo":7455545863,"capex":41614182731,"totalAssets":319537836305,"totalLiabilities":173800165700,"totalEquity":145737670605,"cash":7228428314,"totalDebt":126671324678}],"quarterly":[{"stockCode":"214390","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":66986877646,"operatingIncome":474482938,"netIncome":3031924831,"prevYearRevenue":58230600687,"prevYearOperatingIncome":3157994421,"prevYearNetIncome":1081369045,"source":"11014","updatedAt":"2026-08-26T22:26:18.152Z"},{"stockCode":"214390","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":71216326088,"operatingIncome":515501784,"netIncome":-432654773,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:18.159Z"},{"stockCode":"214390","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":66126622279,"operatingIncome":712773433,"netIncome":-529674401,"prevYearRevenue":60588282702,"prevYearOperatingIncome":121220760,"prevYearNetIncome":-694782909,"source":"11013","updatedAt":"2026-08-26T22:26:17.626Z"},{"stockCode":"214390","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":75221833771,"operatingIncome":930325043,"netIncome":2973734607,"prevYearRevenue":65312570375,"prevYearOperatingIncome":2407371860,"prevYearNetIncome":-1734210060,"source":"11012","updatedAt":"2026-08-26T22:26:17.884Z"}]}