{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/271980","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":"271980","name":"제일약품","market":"KOSPI","sector":"의약품 제조업","lastPrice":9920,"marketCap":145872330240,"sharesOutstanding":14704872,"asOf":"2026-09-26T15:09:35.516Z"},"valuation":{"fiscalYear":2025,"per":6.24,"perTtm":6.66,"ttmPeriod":"25Q3~26Q2","pbr":0.69,"psr":0.26,"evEbitda":7.17,"ev":187485543781,"fcff":-10846596929,"fcffYield":-0.0579,"roe":0.1171,"revenueGrowth":{"y1":-0.1949,"y3":-0.0774,"y5":-0.0388},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":0.0991},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.931Z"},"price":{"high52w":17390,"low52w":9230,"fromHigh":-0.4296,"returns":[{"label":"1개월","value":-0.009},{"label":"3개월","value":0.0081},{"label":"6개월","value":-0.3024},{"label":"1년","value":-0.3452},{"label":"3년","value":-0.3959},{"label":"5년","value":-0.7379}]},"dividends":[{"fiscalYear":2023,"dps":50,"yieldPct":0.3,"payoutPct":14},{"fiscalYear":2022,"dps":50,"yieldPct":0.2,"payoutPct":null},{"fiscalYear":2021,"dps":65,"yieldPct":0.2,"payoutPct":null},{"fiscalYear":2020,"dps":70,"yieldPct":0.1,"payoutPct":14.7},{"fiscalYear":2019,"dps":70,"yieldPct":0.2,"payoutPct":null},{"fiscalYear":2018,"dps":60,"yieldPct":0.1,"payoutPct":null},{"fiscalYear":2017,"dps":70,"yieldPct":0.1,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":627074758254,"operatingIncome":7390073755,"netIncome":1889032641,"controllingNetIncome":null,"ebitda":null,"fcff":12169448134,"cfo":21453352448,"capex":10286514155,"totalAssets":402903122807,"totalLiabilities":217968578066,"totalEquity":184934544741,"cash":2495340391,"totalDebt":37879582664},{"fiscalYear":2019,"statement":"별도","revenue":671406874751,"operatingIncome":375109482,"netIncome":-10584593159,"controllingNetIncome":null,"ebitda":670206499,"fcff":28518279990,"cfo":28957623942,"capex":1395783095,"totalAssets":401585119334,"totalLiabilities":231540835525,"totalEquity":170044283809,"cash":13515270803,"totalDebt":32423606992},{"fiscalYear":2020,"statement":"연결","revenue":691324836677,"operatingIncome":12904372878,"netIncome":6964801820,"controllingNetIncome":6916120968,"ebitda":20872645387,"fcff":-21281772065,"cfo":-19046087112,"capex":2866950903,"totalAssets":409663297406,"totalLiabilities":237184009648,"totalEquity":172479287758,"cash":3893474166,"totalDebt":49304328417},{"fiscalYear":2021,"statement":"연결","revenue":700693229140,"operatingIncome":-10530151061,"netIncome":-14985617755,"controllingNetIncome":-12473278738,"ebitda":null,"fcff":14426015795,"cfo":19100245506,"capex":5392636732,"totalAssets":426486418148,"totalLiabilities":259139220266,"totalEquity":167347197882,"cash":25963278892,"totalDebt":40354420144},{"fiscalYear":2022,"statement":"연결","revenue":722229924460,"operatingIncome":-13504334090,"netIncome":-15009013754,"controllingNetIncome":-13090894281,"ebitda":null,"fcff":-30697359129,"cfo":-15146989615,"capex":16958190218,"totalAssets":456891539429,"totalLiabilities":301294319644,"totalEquity":155597219785,"cash":31446233748,"totalDebt":50350588333},{"fiscalYear":2023,"statement":"연결","revenue":726393758032,"operatingIncome":8731379542,"netIncome":5200570313,"controllingNetIncome":5004744922,"ebitda":16039244112,"fcff":-11237478899,"cfo":-4980678286,"capex":9575860607,"totalAssets":487326297597,"totalLiabilities":330294126020,"totalEquity":157032171577,"cash":32990885897,"totalDebt":6398302821},{"fiscalYear":2024,"statement":"연결","revenue":704542027302,"operatingIncome":-18927242331,"netIncome":-30142523087,"controllingNetIncome":-29967852430,"ebitda":null,"fcff":-136777009,"cfo":3212928743,"capex":6612785025,"totalAssets":525699687066,"totalLiabilities":306382840578,"totalEquity":219316846488,"cash":53475639790,"totalDebt":4695286998},{"fiscalYear":2025,"statement":"연결","revenue":567244440283,"operatingIncome":20695142654,"netIncome":32001412552,"controllingNetIncome":23383972886,"ebitda":26135020346,"fcff":-10846596929,"cfo":-5689659592,"capex":9077020819,"totalAssets":510574727006,"totalLiabilities":259549489621,"totalEquity":251025237385,"cash":48874196063,"totalDebt":90487409604}],"quarterly":[{"stockCode":"271980","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":134761201944,"operatingIncome":9821276331,"netIncome":15871762738,"prevYearRevenue":174380563988,"prevYearOperatingIncome":-4055827767,"prevYearNetIncome":-5497776862,"source":"11014","updatedAt":"2026-08-26T22:25:41.121Z"},{"stockCode":"271980","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":131831118161,"operatingIncome":534036499,"netIncome":9464643820,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:41.125Z"},{"stockCode":"271980","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":130298266423,"operatingIncome":417680273,"netIncome":3225410004,"prevYearRevenue":163023874910,"prevYearOperatingIncome":5655822752,"prevYearNetIncome":3628612086,"source":"11013","updatedAt":"2026-08-26T22:25:40.594Z"},{"stockCode":"271980","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":146604024528,"operatingIncome":-7044294000,"netIncome":-6675327720,"prevYearRevenue":137628245268,"prevYearOperatingIncome":4684007072,"prevYearNetIncome":3036393908,"source":"11012","updatedAt":"2026-08-26T22:25:40.886Z"}]}