{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/049180","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":"049180","name":"셀루메드","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":1009,"marketCap":83975227728,"sharesOutstanding":83226192,"asOf":"2026-09-26T15:09:35.377Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":31.82,"ttmPeriod":"25Q3~26Q2","pbr":10.02,"psr":0.6,"evEbitda":null,"ev":90027955043,"fcff":-3538077949,"fcffYield":-0.0393,"roe":-0.2606,"revenueGrowth":{"y1":0.0856,"y3":0.0472,"y5":0.089},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.896Z"},"price":{"high52w":2570,"low52w":660,"fromHigh":-0.6074,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0.4687},{"label":"3년","value":-0.7006},{"label":"5년","value":-0.907}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":10842923670,"operatingIncome":-12122710654,"netIncome":-9846327506,"controllingNetIncome":-9268729499,"ebitda":-2953035751,"fcff":-5011242273,"cfo":-1780865193,"capex":3692411857,"totalAssets":49579067082,"totalLiabilities":26562711102,"totalEquity":23016355980,"cash":8056852020,"totalDebt":13717707607},{"fiscalYear":2019,"statement":"연결","revenue":17921487169,"operatingIncome":-8048175878,"netIncome":-37293719966,"controllingNetIncome":-37259444688,"ebitda":652330479,"fcff":-2072549982,"cfo":472904143,"capex":2885755340,"totalAssets":64980479541,"totalLiabilities":49255112961,"totalEquity":15725366580,"cash":16137568475,"totalDebt":24262723340},{"fiscalYear":2020,"statement":"연결","revenue":91517137814,"operatingIncome":2377532735,"netIncome":1780777391,"controllingNetIncome":85582717,"ebitda":2971641245,"fcff":-4303966553,"cfo":-3031802643,"capex":1617393846,"totalAssets":70801157220,"totalLiabilities":30636126076,"totalEquity":40165031144,"cash":19240014234,"totalDebt":5382853498},{"fiscalYear":2021,"statement":"연결","revenue":99917911293,"operatingIncome":4745850269,"netIncome":8429884173,"controllingNetIncome":8181074921,"ebitda":null,"fcff":-4905555940,"cfo":-2669544769,"capex":2271774534,"totalAssets":96370426889,"totalLiabilities":47317267409,"totalEquity":49053159480,"cash":20691900384,"totalDebt":13574121835},{"fiscalYear":2022,"statement":"연결","revenue":122085263074,"operatingIncome":-2728013074,"netIncome":-5387316360,"controllingNetIncome":-5570928570,"ebitda":-2211417829,"fcff":-13902808393,"cfo":-8287316487,"capex":5755085488,"totalAssets":93255931802,"totalLiabilities":38126577588,"totalEquity":55129354214,"cash":10008687799,"totalDebt":11557751586},{"fiscalYear":2023,"statement":"연결","revenue":95552959605,"operatingIncome":-10457800920,"netIncome":-37944614549,"controllingNetIncome":-37297756058,"ebitda":4208234049,"fcff":-12250358241,"cfo":-5374008530,"capex":7295223386,"totalAssets":66470629750,"totalLiabilities":43452929527,"totalEquity":23017700223,"cash":6234894350,"totalDebt":15692782734},{"fiscalYear":2024,"statement":"연결","revenue":129139780664,"operatingIncome":-6831631213,"netIncome":-31817240299,"controllingNetIncome":-31545183298,"ebitda":-1886488116,"fcff":-1756908276,"cfo":-418527091,"capex":1783672157,"totalAssets":70224655342,"totalLiabilities":61163767291,"totalEquity":9060888051,"cash":9622204125,"totalDebt":9532822079},{"fiscalYear":2025,"statement":"연결","revenue":140194245644,"operatingIncome":-5128510087,"netIncome":-2183736221,"controllingNetIncome":-2235730418,"ebitda":null,"fcff":-3538077949,"cfo":-3860287243,"capex":286469455,"totalAssets":60929423046,"totalLiabilities":52536254896,"totalEquity":8393168150,"cash":7048171478,"totalDebt":13100898793}],"quarterly":[{"stockCode":"049180","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":37292843535,"operatingIncome":1449970747,"netIncome":7989435769,"prevYearRevenue":33283137272,"prevYearOperatingIncome":-1226575336,"prevYearNetIncome":-1948325563,"source":"11014","updatedAt":"2026-08-26T22:28:10.306Z"},{"stockCode":"049180","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":28279110694,"operatingIncome":-649011498,"netIncome":-6266144460,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:10.307Z"},{"stockCode":"049180","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":23421410290,"operatingIncome":-1577283865,"netIncome":-1714403558,"prevYearRevenue":39249508055,"prevYearOperatingIncome":-1622812294,"prevYearNetIncome":-1380480938,"source":"11013","updatedAt":"2026-08-26T22:28:09.798Z"},{"stockCode":"049180","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30813927154,"operatingIncome":1564142101,"netIncome":2630368997,"prevYearRevenue":35372783360,"prevYearOperatingIncome":-4306657042,"prevYearNetIncome":-2526546592,"source":"11012","updatedAt":"2026-08-26T22:28:10.035Z"}]}