{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/047920","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":"047920","name":"HLB제약","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":7440,"marketCap":244027208640,"sharesOutstanding":32799356,"asOf":"2026-09-26T15:09:35.376Z"},"valuation":{"fiscalYear":2025,"per":53.38,"perTtm":88.51,"ttmPeriod":"25Q3~26Q2","pbr":1.95,"psr":1.19,"evEbitda":74.91,"ev":251418527663,"fcff":-5962257903,"fcffYield":-0.0237,"roe":0.0379,"revenueGrowth":{"y1":0.4997,"y3":0.2413,"y5":0.3834},"operatingIncomeGrowth":{"y1":-0.2783,"y3":null,"y5":0.0032},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.416Z"},"price":{"high52w":20900,"low52w":6170,"fromHigh":-0.644,"returns":[{"label":"1개월","value":0.0333},{"label":"3개월","value":-0.3363},{"label":"6개월","value":-0.5422},{"label":"1년","value":-0.4651},{"label":"3년","value":-0.4233},{"label":"5년","value":-0.6861}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":20540681648,"operatingIncome":-5826274210,"netIncome":-7059643303,"controllingNetIncome":-7059643303,"ebitda":-4683718109,"fcff":-2991174930,"cfo":-1777386923,"capex":1375257204,"totalAssets":36423231487,"totalLiabilities":19424769893,"totalEquity":16998461594,"cash":3029921626,"totalDebt":7693750000},{"fiscalYear":2019,"statement":"연결","revenue":36099922821,"operatingIncome":1440928954,"netIncome":472653508,"controllingNetIncome":472653508,"ebitda":3080623757,"fcff":-358993280,"cfo":1353306704,"capex":1937256020,"totalAssets":45845868904,"totalLiabilities":27942974852,"totalEquity":17902894052,"cash":2743840639,"totalDebt":3560000000},{"fiscalYear":2020,"statement":"별도","revenue":40571187383,"operatingIncome":1047053704,"netIncome":-74840343024,"controllingNetIncome":null,"ebitda":10532193472,"fcff":-3203443835,"cfo":-402628900,"capex":2980694771,"totalAssets":111419821899,"totalLiabilities":66797555949,"totalEquity":44622265950,"cash":14083321018,"totalDebt":40250871127},{"fiscalYear":2021,"statement":"별도","revenue":62852783788,"operatingIncome":486237463,"netIncome":-13225622111,"controllingNetIncome":null,"ebitda":3992186165,"fcff":-50362266854,"cfo":-1321335067,"capex":49511043088,"totalAssets":127632308223,"totalLiabilities":49247719127,"totalEquity":78384589096,"cash":6639602088,"totalDebt":33006027230},{"fiscalYear":2022,"statement":"별도","revenue":107481871523,"operatingIncome":-6436308218,"netIncome":-11776739949,"controllingNetIncome":null,"ebitda":-1666611933,"fcff":-5357650981,"cfo":-2762923912,"capex":2900617157,"totalAssets":142177109652,"totalLiabilities":56248554148,"totalEquity":85928555504,"cash":9744375253,"totalDebt":26350943292},{"fiscalYear":2023,"statement":"별도","revenue":135952754160,"operatingIncome":-19542188127,"netIncome":-19427452535,"controllingNetIncome":null,"ebitda":-15738037141,"fcff":-22074350779,"cfo":-18317423905,"capex":4255343518,"totalAssets":141351632159,"totalLiabilities":53198231806,"totalEquity":88153400353,"cash":4766318072,"totalDebt":23727567876},{"fiscalYear":2024,"statement":"별도","revenue":137082237869,"operatingIncome":1473982285,"netIncome":2019777728,"controllingNetIncome":null,"ebitda":17791203214,"fcff":4294245523,"cfo":6841003349,"capex":3091339724,"totalAssets":157933465190,"totalLiabilities":41531726191,"totalEquity":116401738999,"cash":10492074524,"totalDebt":16054563829},{"fiscalYear":2025,"statement":"연결","revenue":205581738650,"operatingIncome":1063821221,"netIncome":4571740425,"controllingNetIncome":4571740425,"ebitda":3356275312,"fcff":-5962257903,"cfo":568978333,"capex":7210494029,"totalAssets":170682430329,"totalLiabilities":45533628612,"totalEquity":125148801717,"cash":7608680977,"totalDebt":15000000000}],"quarterly":[{"stockCode":"047920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":60593397444,"operatingIncome":34119430,"netIncome":-160595421,"prevYearRevenue":34767222232,"prevYearOperatingIncome":855363704,"prevYearNetIncome":948064273,"source":"11014","updatedAt":"2026-08-26T22:23:43.670Z"},{"stockCode":"047920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":63422557346,"operatingIncome":834840120,"netIncome":2254296726,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:43.673Z"},{"stockCode":"047920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":65651838843,"operatingIncome":1032494327,"netIncome":720097094,"prevYearRevenue":34646336115,"prevYearOperatingIncome":1986491626,"prevYearNetIncome":1568367252,"source":"11013","updatedAt":"2026-08-26T22:23:43.144Z"},{"stockCode":"047920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":62277890622,"operatingIncome":-30961995,"netIncome":-56665320,"prevYearRevenue":46919447745,"prevYearOperatingIncome":-1791629955,"prevYearNetIncome":909671868,"source":"11012","updatedAt":"2026-08-26T22:23:43.428Z"}]}