{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/007390","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":"007390","name":"네이처셀","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":24900,"marketCap":1604432894400,"sharesOutstanding":64435056,"asOf":"2026-09-26T15:09:35.290Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":25.46,"psr":77.38,"evEbitda":null,"ev":1595468464695,"fcff":-16282043221,"fcffYield":-0.0102,"roe":-0.0445,"revenueGrowth":{"y1":-0.3587,"y3":-0.0128,"y5":0.044},"operatingIncomeGrowth":{"y1":-7.1023,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.309Z"},"price":{"high52w":34550,"low52w":16900,"fromHigh":-0.2793,"returns":[{"label":"1개월","value":-0.0478},{"label":"3개월","value":0.0462},{"label":"6개월","value":0.3621},{"label":"1년","value":0.2327},{"label":"3년","value":2.2171},{"label":"5년","value":0.1636}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"별도","revenue":30553552182,"operatingIncome":-1163639980,"netIncome":-1335361107,"controllingNetIncome":null,"ebitda":-794589192,"fcff":-671862136,"cfo":975505133,"capex":1876556539,"totalAssets":45969748427,"totalLiabilities":14282755425,"totalEquity":31686993002,"cash":5649329717,"totalDebt":6804128764},{"fiscalYear":2016,"statement":"별도","revenue":26787766569,"operatingIncome":-3629987968,"netIncome":-3223413889,"controllingNetIncome":null,"ebitda":-3072524294,"fcff":-8461531596,"cfo":-2144436612,"capex":6524226014,"totalAssets":52666627905,"totalLiabilities":18648339635,"totalEquity":34018288270,"cash":3447383505,"totalDebt":8524804317},{"fiscalYear":2017,"statement":"별도","revenue":27215252184,"operatingIncome":-525611575,"netIncome":-460738866,"controllingNetIncome":null,"ebitda":323438962,"fcff":3095006245,"cfo":3479315813,"capex":635308728,"totalAssets":51440662755,"totalLiabilities":11958754650,"totalEquity":39481908105,"cash":9043834547,"totalDebt":4157000000},{"fiscalYear":2018,"statement":"별도","revenue":26715298258,"operatingIncome":1227179934,"netIncome":2234809465,"controllingNetIncome":null,"ebitda":2150109296,"fcff":3418550569,"cfo":3699808330,"capex":413663509,"totalAssets":52875421980,"totalLiabilities":9746520612,"totalEquity":43128901368,"cash":14866338452,"totalDebt":4111000000},{"fiscalYear":2019,"statement":"별도","revenue":23072025671,"operatingIncome":1760568946,"netIncome":902008728,"controllingNetIncome":null,"ebitda":3151536916,"fcff":-933941127,"cfo":357517207,"capex":1423406812,"totalAssets":93110327987,"totalLiabilities":11221552649,"totalEquity":81888775338,"cash":21229510782,"totalDebt":5583301561},{"fiscalYear":2020,"statement":"별도","revenue":16719797396,"operatingIncome":-6410732429,"netIncome":-18869661732,"controllingNetIncome":null,"ebitda":-4851240330,"fcff":-8045840919,"cfo":-5412080219,"capex":2722171066,"totalAssets":85749949699,"totalLiabilities":23067827816,"totalEquity":62682121883,"cash":41497497194,"totalDebt":6914290741},{"fiscalYear":2021,"statement":"별도","revenue":22204011084,"operatingIncome":-9497790495,"netIncome":-32030754951,"controllingNetIncome":null,"ebitda":-7649390022,"fcff":-10553811972,"cfo":-10149934962,"capex":455394746,"totalAssets":69649961572,"totalLiabilities":8804814044,"totalEquity":60845147528,"cash":32550782855,"totalDebt":2538219498},{"fiscalYear":2022,"statement":"연결","revenue":21554489489,"operatingIncome":-9502488683,"netIncome":-6813585338,"controllingNetIncome":-6813585338,"ebitda":-8170272295,"fcff":-18536237359,"cfo":-14865600356,"capex":3795009605,"totalAssets":94021004319,"totalLiabilities":36862832477,"totalEquity":57158171842,"cash":31255994676,"totalDebt":1207217494},{"fiscalYear":2023,"statement":"연결","revenue":19350887029,"operatingIncome":-10272984987,"netIncome":-11680328640,"controllingNetIncome":-11680328640,"ebitda":-8522414105,"fcff":-7786595305,"cfo":-2128245197,"capex":6124995172,"totalAssets":68398678569,"totalLiabilities":6979490237,"totalEquity":61419188332,"cash":29891504073,"totalDebt":2314966730},{"fiscalYear":2024,"statement":"연결","revenue":32333908156,"operatingIncome":597518893,"netIncome":1226158108,"controllingNetIncome":1226158108,"ebitda":3003465321,"fcff":-1462895332,"cfo":1512985553,"capex":3121350062,"totalAssets":71997508759,"totalLiabilities":7373108088,"totalEquity":64624400671,"cash":28370705743,"totalDebt":1783681174},{"fiscalYear":2025,"statement":"연결","revenue":20734613571,"operatingIncome":-3646243657,"netIncome":-2838308819,"controllingNetIncome":-2838308819,"ebitda":-2330790380,"fcff":-16282043221,"cfo":156736518,"capex":16590487690,"totalAssets":74731473448,"totalLiabilities":11701588109,"totalEquity":63029885339,"cash":16767416009,"totalDebt":7802986304}],"quarterly":[{"stockCode":"007390","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3900319283,"operatingIncome":-1392854479,"netIncome":-1270171731,"prevYearRevenue":5817649487,"prevYearOperatingIncome":-986330703,"prevYearNetIncome":-539079730,"source":"11014","updatedAt":"2026-08-26T22:20:12.929Z"},{"stockCode":"007390","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":6352661915,"operatingIncome":-260910116,"netIncome":339676699,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:12.933Z"},{"stockCode":"007390","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4059763678,"operatingIncome":-1322679651,"netIncome":-1142306057,"prevYearRevenue":4077555972,"prevYearOperatingIncome":-1705656526,"prevYearNetIncome":-1240036528,"source":"11013","updatedAt":"2026-08-26T22:20:12.465Z"},{"stockCode":"007390","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6195914449,"operatingIncome":-701540409,"netIncome":-637062631,"prevYearRevenue":6404076401,"prevYearOperatingIncome":-286822536,"prevYearNetIncome":-667777259,"source":"11012","updatedAt":"2026-08-26T22:20:12.699Z"}]}