{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/038290","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":"038290","name":"마크로젠","market":"KOSDAQ","sector":"그외 기타 전문, 과학 및 기술 서비스업","lastPrice":11830,"marketCap":128253762000,"sharesOutstanding":10841400,"asOf":"2026-09-26T15:09:35.361Z"},"valuation":{"fiscalYear":2025,"per":63.18,"perTtm":14.73,"ttmPeriod":"25Q3~26Q2","pbr":0.82,"psr":0.66,"evEbitda":7.85,"ev":170663347890,"fcff":-11454885652,"fcffYield":-0.0671,"roe":0.0128,"revenueGrowth":{"y1":0.4382,"y3":0.121,"y5":0.1164},"operatingIncomeGrowth":{"y1":null,"y3":-0.6753,"y5":-0.5207},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.403Z"},"price":{"high52w":19520,"low52w":10700,"fromHigh":-0.394,"returns":[{"label":"1개월","value":-0.0611},{"label":"3개월","value":0.012},{"label":"6개월","value":-0.2891},{"label":"1년","value":-0.2417},{"label":"3년","value":-0.364},{"label":"5년","value":-0.622}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":2.8,"payoutPct":267},{"fiscalYear":2024,"dps":300,"yieldPct":1.8,"payoutPct":-42.8},{"fiscalYear":2023,"dps":300,"yieldPct":1.5,"payoutPct":-17.8},{"fiscalYear":2022,"dps":300,"yieldPct":1.6,"payoutPct":null},{"fiscalYear":2021,"dps":300,"yieldPct":1,"payoutPct":37.5},{"fiscalYear":2020,"dps":300,"yieldPct":1.2,"payoutPct":3.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":110298578352,"operatingIncome":2102735716,"netIncome":2623161809,"controllingNetIncome":3561004750,"ebitda":9735936872,"fcff":8363338128,"cfo":15606931356,"capex":7697888852,"totalAssets":180415938504,"totalLiabilities":61451043271,"totalEquity":118964895233,"cash":32232673664,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":122252822992,"operatingIncome":719925376,"netIncome":-13383140822,"controllingNetIncome":-3501006543,"ebitda":8199039098,"fcff":-9829884737,"cfo":14495623086,"capex":24677831261,"totalAssets":225531446077,"totalLiabilities":117708076914,"totalEquity":107823369163,"cash":16289977878,"totalDebt":41328376752},{"fiscalYear":2020,"statement":"연결","revenue":112603453863,"operatingIncome":7161768385,"netIncome":87875403613,"controllingNetIncome":88336742832,"ebitda":35886410074,"fcff":7238816365,"cfo":20552506591,"capex":13928270451,"totalAssets":287789916951,"totalLiabilities":89263082225,"totalEquity":198526834726,"cash":28272696801,"totalDebt":35893572003},{"fiscalYear":2021,"statement":"연결","revenue":129174635687,"operatingIncome":11792982396,"netIncome":2312091030,"controllingNetIncome":1111858468,"ebitda":null,"fcff":12340261304,"cfo":21183147277,"capex":9234391716,"totalAssets":301176477664,"totalLiabilities":99025194576,"totalEquity":202151283088,"cash":38738979758,"totalDebt":31030240000},{"fiscalYear":2022,"statement":"연결","revenue":138617489348,"operatingIncome":5289492369,"netIncome":-22005353199,"controllingNetIncome":-22252588245,"ebitda":12405799871,"fcff":-8302510449,"cfo":10766547018,"capex":19783378995,"totalAssets":280125664243,"totalLiabilities":99166857974,"totalEquity":180958806269,"cash":37845783802,"totalDebt":35753180000},{"fiscalYear":2023,"statement":"연결","revenue":132803131511,"operatingIncome":-423115234,"netIncome":-16750535421,"controllingNetIncome":-15899847455,"ebitda":8341823080,"fcff":-18750964722,"cfo":4765330728,"capex":24347162027,"totalAssets":257818021053,"totalLiabilities":96859761146,"totalEquity":160958259907,"cash":23212205561,"totalDebt":27260256000},{"fiscalYear":2024,"statement":"연결","revenue":135776658229,"operatingIncome":-6464344515,"netIncome":-7783573850,"controllingNetIncome":-8601899646,"ebitda":null,"fcff":-26667569421,"cfo":7123869340,"capex":35486974612,"totalAssets":329660011595,"totalLiabilities":152232735586,"totalEquity":177427276009,"cash":33045321753,"totalDebt":68389325800},{"fiscalYear":2025,"statement":"연결","revenue":195267890603,"operatingIncome":181079257,"netIncome":-201666165,"controllingNetIncome":2030024763,"ebitda":21729924849,"fcff":-11454885652,"cfo":22347253986,"capex":36041250204,"totalAssets":351624587019,"totalLiabilities":179316838104,"totalEquity":172307748915,"cash":47505762730,"totalDebt":89915348620}],"quarterly":[{"stockCode":"038290","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":49063938611,"operatingIncome":1113944427,"netIncome":2090822354,"prevYearRevenue":33002945934,"prevYearOperatingIncome":-589244883,"prevYearNetIncome":-3457764526,"source":"11014","updatedAt":"2026-08-26T22:25:57.120Z"},{"stockCode":"038290","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":56258344094,"operatingIncome":3641314220,"netIncome":3145812358,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:57.122Z"},{"stockCode":"038290","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":45291744134,"operatingIncome":-508857668,"netIncome":-826700603,"prevYearRevenue":40960497036,"prevYearOperatingIncome":-3046063002,"prevYearNetIncome":-3175279769,"source":"11013","updatedAt":"2026-08-26T22:25:56.595Z"},{"stockCode":"038290","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":51004029207,"operatingIncome":697800351,"netIncome":4299202489,"prevYearRevenue":48985110862,"prevYearOperatingIncome":-1528116388,"prevYearNetIncome":-2263021108,"source":"11012","updatedAt":"2026-08-26T22:25:56.839Z"}]}