{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/058820","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":"058820","name":"CMG제약","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":549,"marketCap":81319832244,"sharesOutstanding":148123556,"asOf":"2026-09-26T15:09:35.391Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":17.53,"ttmPeriod":"25Q3~26Q2","pbr":0.4,"psr":0.77,"evEbitda":null,"ev":102721856719,"fcff":-43214926686,"fcffYield":-0.4207,"roe":-0.0515,"revenueGrowth":{"y1":0.0619,"y3":0.0858,"y5":0.103},"operatingIncomeGrowth":{"y1":-4.6189,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.988Z"},"price":{"high52w":2140,"low52w":536,"fromHigh":-0.7435,"returns":[{"label":"1개월","value":-0.0108},{"label":"3개월","value":-0.369},{"label":"6개월","value":-0.7077},{"label":"1년","value":-0.7015},{"label":"3년","value":-0.7644},{"label":"5년","value":-0.8688}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":49864782072,"operatingIncome":2567820061,"netIncome":6065025685,"controllingNetIncome":null,"ebitda":4413930192,"fcff":-2643771943,"cfo":886778726,"capex":3530550669,"totalAssets":114379879547,"totalLiabilities":10398033473,"totalEquity":103981846074,"cash":13464430332,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":58622680863,"operatingIncome":2603773813,"netIncome":3051176651,"controllingNetIncome":null,"ebitda":4709459727,"fcff":-8826609690,"cfo":2823387027,"capex":11649996717,"totalAssets":192243166184,"totalLiabilities":12084883053,"totalEquity":180158283131,"cash":18570592044,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":64459891270,"operatingIncome":1822364992,"netIncome":214996493,"controllingNetIncome":null,"ebitda":4257893776,"fcff":-6706207360,"cfo":2944288629,"capex":9650495989,"totalAssets":195355582667,"totalLiabilities":14224578209,"totalEquity":181131004458,"cash":8044237361,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":69475495579,"operatingIncome":1660476360,"netIncome":3165485154,"controllingNetIncome":null,"ebitda":4151907290,"fcff":1677418621,"cfo":5628619933,"capex":3951201312,"totalAssets":199174593034,"totalLiabilities":14472098819,"totalEquity":184702494215,"cash":4759021789,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":82197409668,"operatingIncome":2981395714,"netIncome":-388139911,"controllingNetIncome":null,"ebitda":5265717534,"fcff":-5218086436,"cfo":5137550025,"capex":10507541563,"totalAssets":213260375695,"totalLiabilities":28307360844,"totalEquity":184953014851,"cash":4455796890,"totalDebt":6000000000},{"fiscalYear":2023,"statement":"연결","revenue":93906675105,"operatingIncome":3036940781,"netIncome":6455349074,"controllingNetIncome":null,"ebitda":5594507755,"fcff":-10897811336,"cfo":3909002100,"capex":15245539975,"totalAssets":242098204538,"totalLiabilities":51865516477,"totalEquity":190232688061,"cash":1242520263,"totalDebt":24700642418},{"fiscalYear":2024,"statement":"연결","revenue":99099733323,"operatingIncome":1020328528,"netIncome":2694712068,"controllingNetIncome":null,"ebitda":4366327316,"fcff":-30778226342,"cfo":290089440,"capex":31747320944,"totalAssets":303436817189,"totalLiabilities":113894697972,"totalEquity":189542119217,"cash":2588106049,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":105229184685,"operatingIncome":-3692472431,"netIncome":-10077182181,"controllingNetIncome":-10077182181,"ebitda":-610422597,"fcff":-43214926686,"cfo":-11020197867,"capex":33013126377,"totalAssets":305961524392,"totalLiabilities":104406790270,"totalEquity":201554734122,"cash":6122827508,"totalDebt":27524851983}],"quarterly":[{"stockCode":"058820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":30401667963,"operatingIncome":1206206164,"netIncome":5728470409,"prevYearRevenue":24713930042,"prevYearOperatingIncome":134257640,"prevYearNetIncome":-2680889428,"source":"11014","updatedAt":"2026-08-26T22:28:20.779Z"},{"stockCode":"058820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":31533519614,"operatingIncome":1037417049,"netIncome":-3333026832,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:20.783Z"},{"stockCode":"058820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25515375547,"operatingIncome":-2921991098,"netIncome":112755275,"prevYearRevenue":20625063748,"prevYearOperatingIncome":-1330451902,"prevYearNetIncome":-1581518910,"source":"11013","updatedAt":"2026-08-26T22:28:20.257Z"},{"stockCode":"058820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":28258871008,"operatingIncome":-2950628476,"netIncome":2131949378,"prevYearRevenue":22668933360,"prevYearOperatingIncome":-4605643742,"prevYearNetIncome":-10891106848,"source":"11012","updatedAt":"2026-08-26T22:28:20.499Z"}]}