{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/046210","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":"046210","name":"HLB파나진","market":"KOSDAQ","sector":"의료용품 및 기타 의약 관련제품 제조업","lastPrice":1133,"marketCap":51583178680,"sharesOutstanding":45527960,"asOf":"2026-09-26T15:09:35.374Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.71,"psr":3.43,"evEbitda":14.14,"ev":27745229055,"fcff":-2344052770,"fcffYield":-0.0845,"roe":-0.0421,"revenueGrowth":{"y1":0.1404,"y3":0.0202,"y5":-0.0154},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.493Z"},"price":{"high52w":2650,"low52w":999,"fromHigh":-0.5725,"returns":[{"label":"1개월","value":0.0442},{"label":"3개월","value":-0.1351},{"label":"6개월","value":-0.5725},{"label":"1년","value":-0.3312},{"label":"3년","value":-0.7011},{"label":"5년","value":-0.7482}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":7703746877,"operatingIncome":-1340747596,"netIncome":-4118661092,"controllingNetIncome":null,"ebitda":2941154647,"fcff":179494089,"cfo":1019616115,"capex":840122026,"totalAssets":24077549287,"totalLiabilities":7774097862,"totalEquity":16303451425,"cash":1688020955,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":7950192812,"operatingIncome":-607898809,"netIncome":3504943649,"controllingNetIncome":null,"ebitda":607004770,"fcff":96354769,"cfo":1047085864,"capex":952646549,"totalAssets":21786740714,"totalLiabilities":1581968145,"totalEquity":20204772569,"cash":2414143881,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":16266901009,"operatingIncome":5148963742,"netIncome":4916260529,"controllingNetIncome":null,"ebitda":6179020142,"fcff":3810507793,"cfo":4233237121,"capex":424642273,"totalAssets":27231814606,"totalLiabilities":2161529531,"totalEquity":25070285075,"cash":9343403911,"totalDebt":38387816},{"fiscalYear":2021,"statement":"별도","revenue":15600833696,"operatingIncome":4164846714,"netIncome":4967428711,"controllingNetIncome":null,"ebitda":5074794999,"fcff":5575399287,"cfo":6012329843,"capex":443438970,"totalAssets":31909402064,"totalLiabilities":2065804771,"totalEquity":29843597293,"cash":10611263960,"totalDebt":115140020},{"fiscalYear":2022,"statement":"별도","revenue":14171271710,"operatingIncome":1579214309,"netIncome":2240498316,"controllingNetIncome":null,"ebitda":2299655394,"fcff":3006776649,"cfo":3361238657,"capex":361544500,"totalAssets":34673428887,"totalLiabilities":2984183441,"totalEquity":31689245446,"cash":9446980308,"totalDebt":208019178},{"fiscalYear":2023,"statement":"별도","revenue":12252030565,"operatingIncome":-1839301535,"netIncome":-4815635557,"controllingNetIncome":null,"ebitda":-1529717603,"fcff":-661964634,"cfo":36127617,"capex":705431000,"totalAssets":90913796177,"totalLiabilities":27340872741,"totalEquity":63572923436,"cash":10252048870,"totalDebt":23205006284},{"fiscalYear":2024,"statement":"연결","revenue":13196916435,"operatingIncome":-1361875528,"netIncome":-2085569084,"controllingNetIncome":-1943932243,"ebitda":null,"fcff":-303043296,"cfo":346537638,"capex":825809580,"totalAssets":109610604611,"totalLiabilities":33483031304,"totalEquity":76127573307,"cash":35914013907,"totalDebt":25584736992},{"fiscalYear":2025,"statement":"연결","revenue":15049529734,"operatingIncome":-3439822349,"netIncome":-3126246524,"controllingNetIncome":-3125849747,"ebitda":1962420236,"fcff":-2344052770,"cfo":-640631282,"capex":1901243527,"totalAssets":92936428457,"totalLiabilities":20501001982,"totalEquity":72435426475,"cash":29746807997,"totalDebt":5908858372}],"quarterly":[{"stockCode":"046210","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3635794307,"operatingIncome":-828864152,"netIncome":-164429354,"prevYearRevenue":3851908217,"prevYearOperatingIncome":-256199899,"prevYearNetIncome":-122296012,"source":"11014","updatedAt":"2026-08-26T22:30:59.343Z"},{"stockCode":"046210","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4234547472,"operatingIncome":-1678300365,"netIncome":-3588325699,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:59.346Z"},{"stockCode":"046210","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3129762747,"operatingIncome":-748975214,"netIncome":-1074953368,"prevYearRevenue":3539185379,"prevYearOperatingIncome":-732868763,"prevYearNetIncome":-584265902,"source":"11013","updatedAt":"2026-08-26T22:30:58.806Z"},{"stockCode":"046210","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3708157718,"operatingIncome":-158046199,"netIncome":1550223929,"prevYearRevenue":3640002576,"prevYearOperatingIncome":-199789069,"prevYearNetIncome":1210774431,"source":"11012","updatedAt":"2026-08-26T22:30:59.098Z"}]}