{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/082850","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":"082850","name":"우리바이오","market":"KOSDAQ","sector":"기타 식품 제조업","lastPrice":4520,"marketCap":43804743800,"sharesOutstanding":9691315,"asOf":"2026-09-26T15:09:35.420Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.21,"psr":0.04,"evEbitda":null,"ev":-63226350930,"fcff":17535657084,"fcffYield":null,"roe":-0.045,"revenueGrowth":{"y1":-0.1562,"y3":-0.0833,"y5":-0.0845},"operatingIncomeGrowth":{"y1":-0.9374,"y3":-0.6974,"y5":-0.5242},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.501Z"},"price":{"high52w":15111.204,"low52w":4505,"fromHigh":-0.7009,"returns":[{"label":"1개월","value":-0.2247},{"label":"3개월","value":-0.3215},{"label":"6개월","value":-0.6367},{"label":"1년","value":-0.6936},{"label":"3년","value":-0.6624},{"label":"5년","value":-0.8589}]},"dividends":[{"fiscalYear":2025,"dps":20,"yieldPct":1.2,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1279626988923,"operatingIncome":-12293584579,"netIncome":-32516714494,"controllingNetIncome":-32887585967,"ebitda":15578568608,"fcff":-12527631289,"cfo":10823790485,"capex":29437763483,"totalAssets":605176593813,"totalLiabilities":484832621669,"totalEquity":120343972144,"cash":18243519048,"totalDebt":144399582935},{"fiscalYear":2019,"statement":"연결","revenue":1672648382526,"operatingIncome":26465969024,"netIncome":6096266648,"controllingNetIncome":4531623420,"ebitda":58654799715,"fcff":46359183665,"cfo":65802676754,"capex":24533015168,"totalAssets":609992443850,"totalLiabilities":482780767714,"totalEquity":127211676136,"cash":36544356991,"totalDebt":117018373349},{"fiscalYear":2020,"statement":"연결","revenue":1623382776724,"operatingIncome":39049729578,"netIncome":16982933313,"controllingNetIncome":16841280581,"ebitda":77600856231,"fcff":56069385502,"cfo":69426683312,"capex":18109916094,"totalAssets":646101764128,"totalLiabilities":500977051531,"totalEquity":145124712597,"cash":55622543460,"totalDebt":89077633981},{"fiscalYear":2021,"statement":"연결","revenue":1543311500722,"operatingIncome":42831912045,"netIncome":44041475812,"controllingNetIncome":33155712639,"ebitda":60827399019,"fcff":41448342156,"cfo":50208405852,"capex":12763643831,"totalAssets":664330918883,"totalLiabilities":464894163232,"totalEquity":199436755651,"cash":85862782438,"totalDebt":95786716040},{"fiscalYear":2022,"statement":"연결","revenue":1355056482797,"operatingIncome":34383109721,"netIncome":25126218107,"controllingNetIncome":21821820828,"ebitda":61245794617,"fcff":33727592575,"cfo":43352916345,"capex":13424659297,"totalAssets":558937282761,"totalLiabilities":332208561065,"totalEquity":226728721696,"cash":66082272459,"totalDebt":84192740798},{"fiscalYear":2023,"statement":"연결","revenue":1263943782342,"operatingIncome":25996237350,"netIncome":18946395938,"controllingNetIncome":15581288710,"ebitda":44741805753,"fcff":20532868804,"cfo":26514504806,"capex":11065445836,"totalAssets":585540402026,"totalLiabilities":334437555341,"totalEquity":251102846685,"cash":60211451231,"totalDebt":256083335},{"fiscalYear":2024,"statement":"연결","revenue":1237198398100,"operatingIncome":15204543439,"netIncome":8226500902,"controllingNetIncome":4743099267,"ebitda":30421695759,"fcff":-44533197992,"cfo":36240017146,"capex":83566837546,"totalAssets":609817174785,"totalLiabilities":340613000867,"totalEquity":269204173918,"cash":69479410901,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":1043962208896,"operatingIncome":952487589,"netIncome":-10172625674,"controllingNetIncome":-9374160242,"ebitda":23687428708,"fcff":17535657084,"cfo":34822910119,"capex":22415714249,"totalAssets":761918002581,"totalLiabilities":500573695663,"totalEquity":261344306918,"cash":107031094730,"totalDebt":0}],"quarterly":[{"stockCode":"082850","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":263901497378,"operatingIncome":2367704387,"netIncome":2705920262,"prevYearRevenue":348358089945,"prevYearOperatingIncome":6235577893,"prevYearNetIncome":1753068879,"source":"11014","updatedAt":"2026-08-26T22:31:35.802Z"},{"stockCode":"082850","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":250751508836,"operatingIncome":153695719,"netIncome":-2106841652,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:35.807Z"},{"stockCode":"082850","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":269197045384,"operatingIncome":-4314266761,"netIncome":350877069,"prevYearRevenue":298302714943,"prevYearOperatingIncome":775421393,"prevYearNetIncome":-528168576,"source":"11013","updatedAt":"2026-08-26T22:31:35.281Z"},{"stockCode":"082850","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":316365547852,"operatingIncome":-2422407258,"netIncome":-2800985968,"prevYearRevenue":231006487739,"prevYearOperatingIncome":-2344333910,"prevYearNetIncome":-10243535708,"source":"11012","updatedAt":"2026-08-26T22:31:35.520Z"}]}