{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/038530","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":"038530","name":"케이바이오랩스","market":"KOSDAQ","sector":"생활용품 도매업","lastPrice":4290,"marketCap":22213722960,"sharesOutstanding":5178024,"asOf":"2026-09-26T15:09:35.362Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.25,"evEbitda":null,"ev":-8463400809,"fcff":8139686724,"fcffYield":null,"roe":-0.0584,"revenueGrowth":{"y1":0.1411,"y3":0.3742,"y5":0.4353},"operatingIncomeGrowth":{"y1":0.9195,"y3":null,"y5":0.1732},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.040Z"},"price":{"high52w":10173.442,"low52w":3105.4656,"fromHigh":-0.5783,"returns":[{"label":"1개월","value":0.0413},{"label":"3개월","value":0.297},{"label":"6개월","value":-0.3783},{"label":"1년","value":-0.1296},{"label":"3년","value":-0.2889},{"label":"5년","value":-0.9463}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":5708281074,"operatingIncome":-904003353,"netIncome":-4471962716,"controllingNetIncome":-4380343060,"ebitda":1963253374,"fcff":-3953343031,"cfo":-3626992465,"capex":977740420,"totalAssets":37825441859,"totalLiabilities":17738743556,"totalEquity":20086698303,"cash":12573791266,"totalDebt":15291986923},{"fiscalYear":2019,"statement":"별도","revenue":11323125410,"operatingIncome":-3421041185,"netIncome":-31603970066,"controllingNetIncome":null,"ebitda":null,"fcff":-3141309874,"cfo":-3541143323,"capex":365564489,"totalAssets":72945743451,"totalLiabilities":51876425452,"totalEquity":21069317999,"cash":6350030410,"totalDebt":47870906066},{"fiscalYear":2020,"statement":"별도","revenue":14335384635,"operatingIncome":684965970,"netIncome":-1498117901,"controllingNetIncome":null,"ebitda":1072694525,"fcff":3541767295,"cfo":3314522998,"capex":77554904,"totalAssets":71420104101,"totalLiabilities":11682283743,"totalEquity":59737820358,"cash":20947785155,"totalDebt":9040213569},{"fiscalYear":2021,"statement":"별도","revenue":8722064109,"operatingIncome":-4780314817,"netIncome":-19466291331,"controllingNetIncome":null,"ebitda":null,"fcff":-740634662,"cfo":-1119507378,"capex":265887960,"totalAssets":87388934150,"totalLiabilities":24404596950,"totalEquity":62984337200,"cash":43138415797,"totalDebt":19219604251},{"fiscalYear":2022,"statement":"연결","revenue":33648094236,"operatingIncome":-152504594,"netIncome":-7665100733,"controllingNetIncome":-7665100733,"ebitda":746782067,"fcff":4105319847,"cfo":3783907053,"capex":15632539,"totalAssets":82472058451,"totalLiabilities":15674171811,"totalEquity":66797886640,"cash":40031651655,"totalDebt":10304283610},{"fiscalYear":2023,"statement":"연결","revenue":27324874182,"operatingIncome":-561250505,"netIncome":-12674439432,"controllingNetIncome":-12674439432,"ebitda":null,"fcff":-1414537017,"cfo":-1463155849,"capex":7950273,"totalAssets":142923132321,"totalLiabilities":14592408372,"totalEquity":128330723949,"cash":47656941714,"totalDebt":0},{"fiscalYear":2024,"statement":"연결","revenue":76514272757,"operatingIncome":793171265,"netIncome":-9993359328,"controllingNetIncome":-6791443613,"ebitda":6459973263,"fcff":-129479268,"cfo":-119170752,"capex":71164384,"totalAssets":117148991945,"totalLiabilities":10066647940,"totalEquity":107082344005,"cash":29646261909,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":87311777137,"operatingIncome":1522466847,"netIncome":-5043404526,"controllingNetIncome":-3199580393,"ebitda":null,"fcff":8139686724,"cfo":8196146593,"capex":98539127,"totalAssets":118841882310,"totalLiabilities":16561126185,"totalEquity":102280756125,"cash":30677123769,"totalDebt":null}],"quarterly":[{"stockCode":"038530","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":17581821724,"operatingIncome":-124510967,"netIncome":-136575164,"prevYearRevenue":16521843928,"prevYearOperatingIncome":55609415,"prevYearNetIncome":648094122,"source":"11014","updatedAt":"2026-08-26T22:33:54.975Z"},{"stockCode":"038530","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":28389184687,"operatingIncome":1296397191,"netIncome":-1645932178,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:54.980Z"},{"stockCode":"038530","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15869053940,"operatingIncome":-808438414,"netIncome":2310194544,"prevYearRevenue":20542003217,"prevYearOperatingIncome":341299286,"prevYearNetIncome":47995377,"source":"11013","updatedAt":"2026-08-26T22:33:54.448Z"},{"stockCode":"038530","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12242390636,"operatingIncome":520108667,"netIncome":-42252466324,"prevYearRevenue":10014315707,"prevYearOperatingIncome":63544320,"prevYearNetIncome":-3308892561,"source":"11012","updatedAt":"2026-08-26T22:33:54.732Z"}]}