{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/234690","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":"234690","name":"녹십자웰빙","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":8930,"marketCap":160412179700,"sharesOutstanding":17963290,"asOf":"2026-09-26T15:09:35.501Z"},"valuation":{"fiscalYear":2025,"per":16.02,"perTtm":29.22,"ttmPeriod":"25Q3~26Q2","pbr":1.42,"psr":0.97,"evEbitda":7.78,"ev":168825925957,"fcff":829276564,"fcffYield":0.0049,"roe":0.092,"revenueGrowth":{"y1":0.2308,"y3":0.1449,"y5":0.1685},"operatingIncomeGrowth":{"y1":0.3341,"y3":0.2724,"y5":0.4949},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.125Z"},"price":{"high52w":15100,"low52w":7250,"fromHigh":-0.4086,"returns":[{"label":"1개월","value":0.0068},{"label":"3개월","value":0.23},{"label":"6개월","value":-0.3913},{"label":"1년","value":-0.0459},{"label":"3년","value":0.3953},{"label":"5년","value":-0.1114}]},"dividends":[{"fiscalYear":2025,"dps":140,"yieldPct":1.5,"payoutPct":24.81},{"fiscalYear":2024,"dps":120,"yieldPct":1.2,"payoutPct":30.12},{"fiscalYear":2023,"dps":100,"yieldPct":1.4,"payoutPct":26.3},{"fiscalYear":2022,"dps":100,"yieldPct":1.1,"payoutPct":22.18},{"fiscalYear":2021,"dps":80,"yieldPct":0.8,"payoutPct":21.18},{"fiscalYear":2020,"dps":50,"yieldPct":0.4,"payoutPct":58.08},{"fiscalYear":2019,"dps":80,"yieldPct":0.8,"payoutPct":24.92},{"fiscalYear":2018,"dps":75,"yieldPct":null,"payoutPct":17.38}],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":66937567029,"operatingIncome":7624194438,"netIncome":5699384890,"controllingNetIncome":null,"ebitda":8578999561,"fcff":3595238214,"cfo":5414860371,"capex":1819767340,"totalAssets":106715710488,"totalLiabilities":23547108493,"totalEquity":83168601995,"cash":12210360596,"totalDebt":7934074062},{"fiscalYear":2020,"statement":"별도","revenue":75603023351,"operatingIncome":2316457354,"netIncome":1529212303,"controllingNetIncome":null,"ebitda":3312986202,"fcff":-28548051907,"cfo":-6192577352,"capex":22357160718,"totalAssets":114571117122,"totalLiabilities":31494054991,"totalEquity":83077062131,"cash":23624266086,"totalDebt":8355639736},{"fiscalYear":2021,"statement":"별도","revenue":90967528802,"operatingIncome":7771594099,"netIncome":6702856202,"controllingNetIncome":null,"ebitda":8821765528,"fcff":-34596502427,"cfo":8684291813,"capex":43297802718,"totalAssets":139007000475,"totalLiabilities":50709738801,"totalEquity":88297261674,"cash":8772483108,"totalDebt":28873847297},{"fiscalYear":2022,"statement":"별도","revenue":109729116676,"operatingIncome":8395933914,"netIncome":8001050144,"controllingNetIncome":null,"ebitda":9857549156,"fcff":-5748614323,"cfo":1823752057,"capex":8008941556,"totalAssets":150243170536,"totalLiabilities":54078894403,"totalEquity":96164276133,"cash":2646090575,"totalDebt":32337234416},{"fiscalYear":2023,"statement":"별도","revenue":120534664952,"operatingIncome":10457190802,"netIncome":6747905071,"controllingNetIncome":null,"ebitda":14573128506,"fcff":-1737745730,"cfo":-1030257635,"capex":1853923705,"totalAssets":156554331621,"totalLiabilities":56167617699,"totalEquity":100386713922,"cash":1602633455,"totalDebt":6500552474},{"fiscalYear":2024,"statement":"연결","revenue":133804572383,"operatingIncome":12963520153,"netIncome":7069229846,"controllingNetIncome":null,"ebitda":17124040545,"fcff":11290286820,"cfo":13709617005,"capex":3664591192,"totalAssets":161526536890,"totalLiabilities":56573578154,"totalEquity":104952958736,"cash":1672242743,"totalDebt":33640706982},{"fiscalYear":2025,"statement":"연결","revenue":164680042293,"operatingIncome":17294018774,"netIncome":10010782635,"controllingNetIncome":null,"ebitda":21691674621,"fcff":829276564,"cfo":5729600433,"capex":6196386908,"totalAssets":222249644479,"totalLiabilities":109546239733,"totalEquity":112703404746,"cash":2473972097,"totalDebt":10887718354}],"quarterly":[{"stockCode":"234690","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":42272798095,"operatingIncome":5212708627,"netIncome":3721954768,"prevYearRevenue":33036637224,"prevYearOperatingIncome":3923803683,"prevYearNetIncome":2329734393,"source":"11014","updatedAt":"2026-08-26T22:25:22.525Z"},{"stockCode":"234690","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":48729717139,"operatingIncome":2872229478,"netIncome":848876931,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:22.526Z"},{"stockCode":"234690","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":49125123709,"operatingIncome":4822931491,"netIncome":-3046192896,"prevYearRevenue":34756030922,"prevYearOperatingIncome":4987301675,"prevYearNetIncome":5098257101,"source":"11013","updatedAt":"2026-08-26T22:25:22.002Z"},{"stockCode":"234690","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":52082475758,"operatingIncome":4628645085,"netIncome":3965020993,"prevYearRevenue":38921496137,"prevYearOperatingIncome":4221778994,"prevYearNetIncome":341693835,"source":"11012","updatedAt":"2026-08-26T22:25:22.255Z"}]}