{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/214450","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":"214450","name":"파마리서치","market":"KOSDAQ","sector":"의료용품 및 기타 의약 관련제품 제조업","lastPrice":324000,"marketCap":3366245952000,"sharesOutstanding":10389648,"asOf":"2026-09-26T15:09:35.493Z"},"valuation":{"fiscalYear":2025,"per":20.39,"perTtm":17.25,"ttmPeriod":"25Q3~26Q2","pbr":4.88,"psr":6.28,"evEbitda":14.29,"ev":3193109641584,"fcff":149075832739,"fcffYield":0.0467,"roe":0.2688,"revenueGrowth":{"y1":0.5318,"y3":0.4016,"y5":0.3759},"operatingIncomeGrowth":{"y1":0.7009,"y3":0.4816,"y5":0.4502},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.327Z"},"price":{"high52w":602000,"low52w":259000,"fromHigh":-0.4618,"returns":[{"label":"1개월","value":-0.2509},{"label":"3개월","value":0},{"label":"6개월","value":0.0335},{"label":"1년","value":-0.4394},{"label":"3년","value":1.5613},{"label":"5년","value":2.6776}]},"dividends":[{"fiscalYear":2025,"dps":3700,"yieldPct":0.9,"payoutPct":25.9},{"fiscalYear":2024,"dps":1100,"yieldPct":0.4,"payoutPct":14.6},{"fiscalYear":2023,"dps":950,"yieldPct":0.9,"payoutPct":12.7},{"fiscalYear":2022,"dps":660,"yieldPct":0.9,"payoutPct":15.2},{"fiscalYear":2021,"dps":600,"yieldPct":0.7,"payoutPct":12.8},{"fiscalYear":2020,"dps":500,"yieldPct":0.9,"payoutPct":15.1},{"fiscalYear":2019,"dps":300,"yieldPct":0.8,"payoutPct":19.8},{"fiscalYear":2018,"dps":300,"yieldPct":0.9,"payoutPct":20.6}],"annual":[{"fiscalYear":2015,"statement":"별도","revenue":37454866933,"operatingIncome":16094330259,"netIncome":12877827172,"controllingNetIncome":null,"ebitda":17125302944,"fcff":15609512903,"cfo":16022957583,"capex":462985271,"totalAssets":169306027218,"totalLiabilities":12559295803,"totalEquity":156746731415,"cash":14863059095,"totalDebt":0},{"fiscalYear":2016,"statement":"연결","revenue":45953114757,"operatingIncome":14105123291,"netIncome":13827125122,"controllingNetIncome":13909058677,"ebitda":15247974275,"fcff":6203299180,"cfo":8161008603,"capex":1957709423,"totalAssets":179332279585,"totalLiabilities":6867042849,"totalEquity":172465236736,"cash":17633955518,"totalDebt":0},{"fiscalYear":2017,"statement":"연결","revenue":54469757891,"operatingIncome":14843591604,"netIncome":12516689358,"controllingNetIncome":12955558107,"ebitda":16164930442,"fcff":1687849616,"cfo":8555285204,"capex":6873759973,"totalAssets":189033645763,"totalLiabilities":6882067871,"totalEquity":182151577892,"cash":16990011963,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":64280682056,"operatingIncome":8704440895,"netIncome":11265361636,"controllingNetIncome":14408301974,"ebitda":null,"fcff":-24172992973,"cfo":5203397418,"capex":29435890341,"totalAssets":258188071762,"totalLiabilities":39314210750,"totalEquity":218873861012,"cash":21095733533,"totalDebt":1830000000},{"fiscalYear":2019,"statement":"연결","revenue":83871642044,"operatingIncome":19062360578,"netIncome":14850657503,"controllingNetIncome":16667485005,"ebitda":23174003777,"fcff":9635922523,"cfo":19272275069,"capex":9783529793,"totalAssets":269925427473,"totalLiabilities":41501860480,"totalEquity":228423566993,"cash":19737960398,"totalDebt":2518169179},{"fiscalYear":2020,"statement":"연결","revenue":108745921878,"operatingIncome":33425871945,"netIncome":32452222466,"controllingNetIncome":32774330366,"ebitda":52888857213,"fcff":-2895265109,"cfo":32391668890,"capex":35382959049,"totalAssets":319831469290,"totalLiabilities":55420018593,"totalEquity":264411450697,"cash":26715006349,"totalDebt":19214160977},{"fiscalYear":2021,"statement":"연결","revenue":154082897894,"operatingIncome":52488896037,"netIncome":46823637037,"controllingNetIncome":46688655710,"ebitda":56998571271,"fcff":41672558818,"cfo":65297140554,"capex":23788494153,"totalAssets":427646749519,"totalLiabilities":99288024088,"totalEquity":328358725431,"cash":41674472731,"totalDebt":60305828779},{"fiscalYear":2022,"statement":"연결","revenue":194758643934,"operatingIncome":65916151831,"netIncome":43434103895,"controllingNetIncome":40576699245,"ebitda":79877089678,"fcff":41774177011,"cfo":59403807966,"capex":17757765802,"totalAssets":478055190172,"totalLiabilities":106399144494,"totalEquity":371656045678,"cash":72931463620,"totalDebt":62354770869},{"fiscalYear":2023,"statement":"연결","revenue":261010910564,"operatingIncome":92257786628,"netIncome":77264652455,"controllingNetIncome":76551213753,"ebitda":105665997667,"fcff":52127233214,"cfo":64945249419,"capex":13196736228,"totalAssets":535281189557,"totalLiabilities":73086592473,"totalEquity":462194597084,"cash":67244840599,"totalDebt":1551435337},{"fiscalYear":2024,"statement":"연결","revenue":350115068641,"operatingIncome":126050757121,"netIncome":88943035620,"controllingNetIncome":92043313166,"ebitda":139076405108,"fcff":99725945676,"cfo":138121879153,"capex":38725145050,"totalAssets":855700916352,"totalLiabilities":286260118189,"totalEquity":569440798163,"cash":165348015702,"totalDebt":14138009034},{"fiscalYear":2025,"statement":"연결","revenue":536289118812,"operatingIncome":214395758571,"netIncome":168255434874,"controllingNetIncome":165120956459,"ebitda":223525252939,"fcff":149075832739,"cfo":183162279104,"capex":35782062920,"totalAssets":1043888016418,"totalLiabilities":320010430799,"totalEquity":723877585619,"cash":175663243434,"totalDebt":2526933018}],"quarterly":[{"stockCode":"214450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":135426410999,"operatingIncome":61870558180,"netIncome":50852909683,"prevYearRevenue":89208791343,"prevYearOperatingIncome":34923262674,"prevYearNetIncome":25512480181,"source":"11014","updatedAt":"2026-08-26T22:19:23.420Z"},{"stockCode":"214450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":143345290040,"operatingIncome":51913925410,"netIncome":39330841191,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:23.424Z"},{"stockCode":"214450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":146100260508,"operatingIncome":57292342573,"netIncome":48748490607,"prevYearRevenue":116909970307,"prevYearOperatingIncome":44733584603,"prevYearNetIncome":36026848814,"source":"11013","updatedAt":"2026-08-26T22:19:22.859Z"},{"stockCode":"214450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":178704799285,"operatingIncome":66469662181,"netIncome":56228701360,"prevYearRevenue":140607447466,"prevYearOperatingIncome":55877690378,"prevYearNetIncome":42044835186,"source":"11012","updatedAt":"2026-08-26T22:19:23.102Z"}]}