{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/082270","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":"082270","name":"젬백스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":10480,"marketCap":476636551760,"sharesOutstanding":45480587,"asOf":"2026-09-26T15:09:35.419Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":8.33,"psr":5.85,"evEbitda":49.24,"ev":459577660945,"fcff":677751052,"fcffYield":0.0015,"roe":-0.2559,"revenueGrowth":{"y1":0.3005,"y3":0.0246,"y5":0.0442},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":0.2141},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.810Z"},"price":{"high52w":56900,"low52w":9190,"fromHigh":-0.8158,"returns":[{"label":"1개월","value":-0.0095},{"label":"3개월","value":-0.0815},{"label":"6개월","value":-0.7447},{"label":"1년","value":-0.8233},{"label":"3년","value":-0.1396},{"label":"5년","value":-0.4786}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":47239502797,"operatingIncome":-662608596,"netIncome":-13704578761,"controllingNetIncome":-13704578761,"ebitda":4961563946,"fcff":-898071566,"cfo":-255804498,"capex":813349485,"totalAssets":172592061422,"totalLiabilities":58781846390,"totalEquity":113810215032,"cash":35463669345,"totalDebt":1000000},{"fiscalYear":2019,"statement":"연결","revenue":42663507857,"operatingIncome":-8397519580,"netIncome":-92102863539,"controllingNetIncome":-92102863539,"ebitda":-7777060578,"fcff":-2526249315,"cfo":-712105077,"capex":1814179730,"totalAssets":163178085209,"totalLiabilities":68226154116,"totalEquity":94951931093,"cash":55352353908,"totalDebt":1888711976},{"fiscalYear":2020,"statement":"연결","revenue":65663215045,"operatingIncome":1437671297,"netIncome":1635005456,"controllingNetIncome":4687078518,"ebitda":2533550853,"fcff":1072488171,"cfo":13954705042,"capex":12964422336,"totalAssets":158799566102,"totalLiabilities":23593799352,"totalEquity":135205766750,"cash":50771930474,"totalDebt":5135071140},{"fiscalYear":2021,"statement":"연결","revenue":60370607820,"operatingIncome":-3628359407,"netIncome":12057889957,"controllingNetIncome":12542869230,"ebitda":-2087705614,"fcff":-12901769017,"cfo":-3466823112,"capex":9517390651,"totalAssets":172338330059,"totalLiabilities":18351938260,"totalEquity":153986391799,"cash":18717612816,"totalDebt":4944038677},{"fiscalYear":2022,"statement":"연결","revenue":75804115614,"operatingIncome":-3945420701,"netIncome":-19603750133,"controllingNetIncome":-18624013458,"ebitda":-1131723670,"fcff":-13665287315,"cfo":-2955150752,"capex":10830933783,"totalAssets":151142710555,"totalLiabilities":16791610787,"totalEquity":134351099768,"cash":15798355630,"totalDebt":5582055785},{"fiscalYear":2023,"statement":"연결","revenue":72208573285,"operatingIncome":-7868210684,"netIncome":-27176637525,"controllingNetIncome":-27479336488,"ebitda":-690326933,"fcff":-5297971587,"cfo":3565590648,"capex":9116186283,"totalAssets":135153431377,"totalLiabilities":27134775003,"totalEquity":108018656374,"cash":16518371412,"totalDebt":1052901522},{"fiscalYear":2024,"statement":"연결","revenue":62691712030,"operatingIncome":-38336839563,"netIncome":-87218733402,"controllingNetIncome":-87094681600,"ebitda":-32794672029,"fcff":-31320405575,"cfo":-28368990178,"capex":3693038592,"totalAssets":150746205875,"totalLiabilities":121740371913,"totalEquity":29005833962,"cash":3574561823,"totalDebt":437604760},{"fiscalYear":2025,"statement":"연결","revenue":81530820294,"operatingIncome":3792531724,"netIncome":-11336638395,"controllingNetIncome":-11034098733,"ebitda":9332675873,"fcff":677751052,"cfo":1108486901,"capex":2114898947,"totalAssets":158874710036,"totalLiabilities":101645843703,"totalEquity":57228866333,"cash":17577870390,"totalDebt":518979575}],"quarterly":[{"stockCode":"082270","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":17977932809,"operatingIncome":722784785,"netIncome":-2519840763,"prevYearRevenue":12735420762,"prevYearOperatingIncome":-8865624469,"prevYearNetIncome":-8185906271,"source":"11014","updatedAt":"2026-08-26T22:21:49.380Z"},{"stockCode":"082270","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":26163597031,"operatingIncome":7516606982,"netIncome":1649365105,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:49.384Z"},{"stockCode":"082270","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":18256690273,"operatingIncome":-764647858,"netIncome":-1491077061,"prevYearRevenue":12372752081,"prevYearOperatingIncome":-2956098605,"prevYearNetIncome":-8883114356,"source":"11013","updatedAt":"2026-08-26T22:21:48.876Z"},{"stockCode":"082270","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":22705381332,"operatingIncome":997171656,"netIncome":-9865224649,"prevYearRevenue":25016538373,"prevYearOperatingIncome":-1502761438,"prevYearNetIncome":-1583048381,"source":"11012","updatedAt":"2026-08-26T22:21:49.137Z"}]}