{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/049960","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":"049960","name":"쎌바이오텍","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":15150,"marketCap":142410000000,"sharesOutstanding":9400000,"asOf":"2026-09-26T15:09:35.379Z"},"valuation":{"fiscalYear":2025,"per":14.06,"perTtm":8.48,"ttmPeriod":"25Q3~26Q2","pbr":1.08,"psr":2.68,"evEbitda":11.04,"ev":125696174899,"fcff":7933204962,"fcffYield":0.0631,"roe":0.0792,"revenueGrowth":{"y1":0.0644,"y3":0.0169,"y5":0.0311},"operatingIncomeGrowth":{"y1":0.1645,"y3":0.0936,"y5":0.1663},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.862Z"},"price":{"high52w":18110,"low52w":11500,"fromHigh":-0.1634,"returns":[{"label":"1개월","value":-0.0344},{"label":"3개월","value":0.01},{"label":"6개월","value":0.0313},{"label":"1년","value":0.2218},{"label":"3년","value":0.3575},{"label":"5년","value":-0.2047}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":4.4,"payoutPct":40.6},{"fiscalYear":2024,"dps":450,"yieldPct":3.2,"payoutPct":20.4},{"fiscalYear":2023,"dps":450,"yieldPct":4,"payoutPct":48.9},{"fiscalYear":2022,"dps":450,"yieldPct":3.5,"payoutPct":37.2},{"fiscalYear":2021,"dps":450,"yieldPct":2.4,"payoutPct":30.6},{"fiscalYear":2020,"dps":450,"yieldPct":2.1,"payoutPct":99.8},{"fiscalYear":2019,"dps":600,"yieldPct":3.2,"payoutPct":48.8},{"fiscalYear":2018,"dps":600,"yieldPct":2,"payoutPct":21.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":62543665262,"operatingIncome":21674843695,"netIncome":19384224065,"controllingNetIncome":19384224065,"ebitda":22400239247,"fcff":7772864630,"cfo":13976067364,"capex":6203202734,"totalAssets":112047408047,"totalLiabilities":6422520685,"totalEquity":105624887362,"cash":13341941419,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":45959677976,"operatingIncome":5794686592,"netIncome":7231093203,"controllingNetIncome":7231093203,"ebitda":6735590030,"fcff":529670251,"cfo":10230932445,"capex":9708923056,"totalAssets":108303434790,"totalLiabilities":4701041449,"totalEquity":103602393341,"cash":9422378167,"totalDebt":413041035},{"fiscalYear":2020,"statement":"연결","revenue":45582255759,"operatingIncome":3667166701,"netIncome":3189188309,"controllingNetIncome":3189188309,"ebitda":6111944559,"fcff":6501879034,"cfo":9563966281,"capex":3092571405,"totalAssets":105301188026,"totalLiabilities":5316513642,"totalEquity":99984674384,"cash":9599570975,"totalDebt":1345092559},{"fiscalYear":2021,"statement":"연결","revenue":46873312425,"operatingIncome":7256551585,"netIncome":10383409717,"controllingNetIncome":10383409717,"ebitda":10858269722,"fcff":13961770740,"cfo":14892405703,"capex":967118667,"totalAssets":112876709778,"totalLiabilities":6189428455,"totalEquity":106687281323,"cash":9859922153,"totalDebt":826377723},{"fiscalYear":2022,"statement":"연결","revenue":50525748850,"operatingIncome":6051491931,"netIncome":8280650359,"controllingNetIncome":8280650359,"ebitda":8884166098,"fcff":10171796967,"cfo":12813902224,"capex":2672626588,"totalAssets":115838640670,"totalLiabilities":7746690864,"totalEquity":108091949806,"cash":8457862879,"totalDebt":958569419},{"fiscalYear":2023,"statement":"연결","revenue":53787388529,"operatingIncome":2195388266,"netIncome":6303719062,"controllingNetIncome":6303719062,"ebitda":4766253403,"fcff":6186037524,"cfo":7815493016,"capex":1686218779,"totalAssets":117640674312,"totalLiabilities":5755453548,"totalEquity":111885220764,"cash":7884378240,"totalDebt":1555309972},{"fiscalYear":2024,"statement":"연결","revenue":49912668669,"operatingIncome":6795969136,"netIncome":15126719646,"controllingNetIncome":15126719646,"ebitda":10426686870,"fcff":18045068745,"cfo":19267241873,"capex":1281173381,"totalAssets":130397880695,"totalLiabilities":6229408038,"totalEquity":124168472657,"cash":4756799947,"totalDebt":1016947229},{"fiscalYear":2025,"statement":"연결","revenue":53125673480,"operatingIncome":7913762782,"netIncome":10125185361,"controllingNetIncome":10125185361,"ebitda":11386578146,"fcff":7933204962,"cfo":11109096947,"capex":3205211986,"totalAssets":136572393107,"totalLiabilities":4935851392,"totalEquity":131636541715,"cash":17139207750,"totalDebt":425382649}],"quarterly":[{"stockCode":"049960","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15355185982,"operatingIncome":2215970965,"netIncome":3448963510,"prevYearRevenue":12162252595,"prevYearOperatingIncome":2088786433,"prevYearNetIncome":969130629,"source":"11014","updatedAt":"2026-08-26T22:25:40.336Z"},{"stockCode":"049960","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14631825987,"operatingIncome":3054557741,"netIncome":4392984689,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:40.340Z"},{"stockCode":"049960","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":14597288694,"operatingIncome":3186765524,"netIncome":5351817811,"prevYearRevenue":11228890889,"prevYearOperatingIncome":1361886709,"prevYearNetIncome":2069780316,"source":"11013","updatedAt":"2026-08-26T22:25:39.791Z"},{"stockCode":"049960","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":15814220703,"operatingIncome":1639720769,"netIncome":3606098052,"prevYearRevenue":11909770622,"prevYearOperatingIncome":1281347367,"prevYearNetIncome":213456846,"source":"11012","updatedAt":"2026-08-26T22:25:40.041Z"}]}