{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/018620","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":"018620","name":"우진비앤지","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":2885,"marketCap":20001653070,"sharesOutstanding":6932982,"asOf":"2026-09-26T15:09:35.325Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.65,"psr":0.37,"evEbitda":9.02,"ev":37662373510,"fcff":1407899091,"fcffYield":0.0374,"roe":-0.0605,"revenueGrowth":{"y1":-0.0165,"y3":0.0781,"y5":0.0674},"operatingIncomeGrowth":{"y1":0.0812,"y3":-0.3487,"y5":-0.1362},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.716Z"},"price":{"high52w":4284.182,"low52w":2245,"fromHigh":-0.3266,"returns":[{"label":"1개월","value":0.0472},{"label":"3개월","value":0.2435},{"label":"6개월","value":-0.0786},{"label":"1년","value":-0.3215},{"label":"3년","value":-0.4928},{"label":"5년","value":-0.7357}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":28130628894,"operatingIncome":-4798954863,"netIncome":-6632215498,"controllingNetIncome":-6632215498,"ebitda":-995676588,"fcff":-4092130569,"cfo":-3721147899,"capex":964928626,"totalAssets":60048956790,"totalLiabilities":33536328721,"totalEquity":26512628069,"cash":2487413015,"totalDebt":28239975504},{"fiscalYear":2019,"statement":"연결","revenue":29655799738,"operatingIncome":2023604636,"netIncome":-13551503700,"controllingNetIncome":-12785794807,"ebitda":11626715624,"fcff":-4618931062,"cfo":-1848966621,"capex":3130459609,"totalAssets":85132437807,"totalLiabilities":46429841938,"totalEquity":38702595869,"cash":5018925072,"totalDebt":17875717003},{"fiscalYear":2020,"statement":"연결","revenue":39524380436,"operatingIncome":663487705,"netIncome":-896105936,"controllingNetIncome":-2063808083,"ebitda":2663099576,"fcff":-3030007294,"cfo":2468177930,"capex":5638919750,"totalAssets":77560667231,"totalLiabilities":35550544448,"totalEquity":42010122783,"cash":9095617858,"totalDebt":22216849304},{"fiscalYear":2021,"statement":"연결","revenue":39347387678,"operatingIncome":266657254,"netIncome":-1038911104,"controllingNetIncome":-2258325252,"ebitda":2604798646,"fcff":1818958442,"cfo":4092619700,"capex":2452205723,"totalAssets":76507823800,"totalLiabilities":31943757058,"totalEquity":44564066742,"cash":11029882243,"totalDebt":20985671082},{"fiscalYear":2022,"statement":"연결","revenue":43703465297,"operatingIncome":1155423595,"netIncome":1012603381,"controllingNetIncome":849565166,"ebitda":3112519063,"fcff":2347755901,"cfo":2636056045,"capex":512719285,"totalAssets":91522476440,"totalLiabilities":26956028883,"totalEquity":64566447557,"cash":19699836667,"totalDebt":19305977941},{"fiscalYear":2023,"statement":"연결","revenue":57919354665,"operatingIncome":713664789,"netIncome":-1186831624,"controllingNetIncome":-1183857913,"ebitda":null,"fcff":42615953,"cfo":1184958447,"capex":1759860673,"totalAssets":121582580795,"totalLiabilities":49252200877,"totalEquity":72330379918,"cash":13593220149,"totalDebt":28926500878},{"fiscalYear":2024,"statement":"연결","revenue":55680173272,"operatingIncome":295201914,"netIncome":-3829872805,"controllingNetIncome":-5221003670,"ebitda":13636330088,"fcff":-1171816141,"cfo":6697259349,"capex":8257518391,"totalAssets":112869606907,"totalLiabilities":43454448377,"totalEquity":69415158530,"cash":16806223039,"totalDebt":31657722795},{"fiscalYear":2025,"statement":"연결","revenue":54764190957,"operatingIncome":319168914,"netIncome":-3584575907,"controllingNetIncome":-1773535979,"ebitda":4176354104,"fcff":1407899091,"cfo":3867783715,"capex":2808968390,"totalAssets":109025088341,"totalLiabilities":45089175346,"totalEquity":63935912995,"cash":13632899508,"totalDebt":31293619948}],"quarterly":[{"stockCode":"018620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13218140986,"operatingIncome":-769268351,"netIncome":-1264747153,"prevYearRevenue":11690480714,"prevYearOperatingIncome":-126151289,"prevYearNetIncome":-405075115,"source":"11014","updatedAt":"2026-08-26T22:34:59.233Z"},{"stockCode":"018620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13484052525,"operatingIncome":458910422,"netIncome":-3506490305,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:59.235Z"},{"stockCode":"018620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":14305273480,"operatingIncome":705079958,"netIncome":-157652845,"prevYearRevenue":14321225687,"prevYearOperatingIncome":423596742,"prevYearNetIncome":148394892,"source":"11013","updatedAt":"2026-08-26T22:34:58.705Z"},{"stockCode":"018620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":15486540954,"operatingIncome":1378863166,"netIncome":1451616749,"prevYearRevenue":13740771759,"prevYearOperatingIncome":205930101,"prevYearNetIncome":1038266659,"source":"11012","updatedAt":"2026-08-26T22:34:58.942Z"}]}