{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/249420","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":"249420","name":"일동제약","market":"KOSPI","sector":"의약품 제조업","lastPrice":14010,"marketCap":443251910520,"sharesOutstanding":31638252,"asOf":"2026-09-26T15:09:35.507Z"},"valuation":{"fiscalYear":2025,"per":16.02,"perTtm":11.2,"ttmPeriod":"25Q3~26Q2","pbr":1.8,"psr":0.78,"evEbitda":8.98,"ev":404193043827,"fcff":7588269718,"fcffYield":0.0188,"roe":0.1359,"revenueGrowth":{"y1":-0.0781,"y3":-0.0385,"y5":0.0018},"operatingIncomeGrowth":{"y1":0.4847,"y3":null,"y5":0.2404},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.924Z"},"price":{"high52w":44300,"low52w":12150,"fromHigh":-0.6837,"returns":[{"label":"1개월","value":-0.0244},{"label":"3개월","value":-0.1266},{"label":"6개월","value":-0.5369},{"label":"1년","value":-0.4753},{"label":"3년","value":-0.3329},{"label":"5년","value":-0.0064}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":0.6,"payoutPct":22.8},{"fiscalYear":2018,"dps":400,"yieldPct":1.88,"payoutPct":67.86},{"fiscalYear":2017,"dps":400,"yieldPct":1.6,"payoutPct":39.56}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":503907355299,"operatingIncome":28343242816,"netIncome":12720690131,"controllingNetIncome":12720690131,"ebitda":60821229496,"fcff":48640428831,"cfo":66646835051,"capex":20790470679,"totalAssets":564669362855,"totalLiabilities":287844535306,"totalEquity":276824827549,"cash":75937468440,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":517467681605,"operatingIncome":-1372527630,"netIncome":-13443583234,"controllingNetIncome":-13443583234,"ebitda":4467763431,"fcff":24577955516,"cfo":41365649728,"capex":19353475346,"totalAssets":612722852883,"totalLiabilities":359831340007,"totalEquity":252891512876,"cash":89959339081,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":561845100170,"operatingIncome":6632843949,"netIncome":-13019159595,"controllingNetIncome":null,"ebitda":33134994512,"fcff":2274593124,"cfo":19365601509,"capex":19205378771,"totalAssets":605277113554,"totalLiabilities":350729730836,"totalEquity":254547382718,"cash":85563921733,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":560131626305,"operatingIncome":-55535279170,"netIncome":-100968468839,"controllingNetIncome":-99705189380,"ebitda":-30998442805,"fcff":-28004454279,"cfo":-11365958108,"capex":19790140925,"totalAssets":708970362605,"totalLiabilities":548385587992,"totalEquity":160584774613,"cash":135586332811,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":637714489814,"operatingIncome":-73481142189,"netIncome":-142169549897,"controllingNetIncome":-141584949297,"ebitda":-43296109553,"fcff":-68744656596,"cfo":-53540653967,"capex":19605369989,"totalAssets":655810213933,"totalLiabilities":457585976912,"totalEquity":198224237021,"cash":52145854161,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":600757839592,"operatingIncome":-53943619731,"netIncome":-80961049475,"controllingNetIncome":-78928206141,"ebitda":null,"fcff":-46682485332,"cfo":-36615397150,"capex":18188383380,"totalAssets":611260857045,"totalLiabilities":436995279217,"totalEquity":174265577828,"cash":53258173053,"totalDebt":20228958985},{"fiscalYear":2024,"statement":"연결","revenue":614940882569,"operatingIncome":13118781240,"netIncome":-12401686791,"controllingNetIncome":-4576224906,"ebitda":40870071531,"fcff":24796989119,"cfo":28292775954,"capex":14052385818,"totalAssets":589042895205,"totalLiabilities":429985294537,"totalEquity":159057600668,"cash":72267091176,"totalDebt":23249858726},{"fiscalYear":2025,"statement":"연결","revenue":566933738499,"operatingIncome":19476874942,"netIncome":23697717396,"controllingNetIncome":27664424334,"ebitda":45019636272,"fcff":7588269718,"cfo":18950688320,"capex":17329373745,"totalAssets":573030653651,"totalLiabilities":333517064238,"totalEquity":239513589413,"cash":64845229069,"totalDebt":25786362376}],"quarterly":[{"stockCode":"249420","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":145455834994,"operatingIncome":6760047364,"netIncome":21489386181,"prevYearRevenue":155948609704,"prevYearOperatingIncome":3603911869,"prevYearNetIncome":-9177219532,"source":"11014","updatedAt":"2026-08-26T22:21:52.285Z"},{"stockCode":"249420","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":147020867248,"operatingIncome":7925788747,"netIncome":5604037079,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:52.287Z"},{"stockCode":"249420","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":141997383598,"operatingIncome":9227432249,"netIncome":7375920231,"prevYearRevenue":135977247982,"prevYearOperatingIncome":4194856883,"prevYearNetIncome":499510717,"source":"11013","updatedAt":"2026-08-26T22:21:51.767Z"},{"stockCode":"249420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":147860721005,"operatingIncome":1980086312,"netIncome":5102288427,"prevYearRevenue":138479788275,"prevYearOperatingIncome":596181948,"prevYearNetIncome":-3895216581,"source":"11012","updatedAt":"2026-08-26T22:21:52.037Z"}]}