{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/087010","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":"087010","name":"펩트론","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":142000,"marketCap":3311063700000,"sharesOutstanding":23317350,"asOf":"2026-09-26T15:09:35.426Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":23.32,"psr":587.61,"evEbitda":null,"ev":3335960886519,"fcff":-23329991900,"fcffYield":-0.007,"roe":-0.0941,"revenueGrowth":{"y1":0.7876,"y3":-0.0104,"y5":0.1254},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.450Z"},"price":{"high52w":386000,"low52w":103600,"fromHigh":-0.6321,"returns":[{"label":"1개월","value":-0.2455},{"label":"3개월","value":-0.1497},{"label":"6개월","value":-0.5314},{"label":"1년","value":-0.4883},{"label":"3년","value":3.2199},{"label":"5년","value":10.0506}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"별도","revenue":2812386771,"operatingIncome":-2850194957,"netIncome":-2730419563,"controllingNetIncome":null,"ebitda":-2441677187,"fcff":-2618600003,"cfo":-2355852688,"capex":334946160,"totalAssets":21656402317,"totalLiabilities":4428764117,"totalEquity":17227638200,"cash":607599479,"totalDebt":2200000000},{"fiscalYear":2016,"statement":"별도","revenue":3130705295,"operatingIncome":-3564182388,"netIncome":-3190975867,"controllingNetIncome":null,"ebitda":-3084022545,"fcff":-5659401785,"cfo":-2729800627,"capex":2984633055,"totalAssets":57901628994,"totalLiabilities":4692857840,"totalEquity":53208771154,"cash":3543369896,"totalDebt":2000000000},{"fiscalYear":2017,"statement":"별도","revenue":3215383994,"operatingIncome":-4773838998,"netIncome":-4426816681,"controllingNetIncome":null,"ebitda":-4162440199,"fcff":-27452807547,"cfo":-5625535862,"capex":21874520190,"totalAssets":53048615401,"totalLiabilities":4103513076,"totalEquity":48945102325,"cash":961518066,"totalDebt":2000000000},{"fiscalYear":2018,"statement":"별도","revenue":3861733210,"operatingIncome":-7905677925,"netIncome":-3725911350,"controllingNetIncome":null,"ebitda":-7002619310,"fcff":-14272385033,"cfo":-4180119815,"capex":10183427718,"totalAssets":71758901728,"totalLiabilities":26660553907,"totalEquity":45098347821,"cash":1800324127,"totalDebt":2000000000},{"fiscalYear":2019,"statement":"별도","revenue":1801118527,"operatingIncome":-12703567632,"netIncome":-17717554794,"controllingNetIncome":null,"ebitda":-9930632337,"fcff":-14608138710,"cfo":-9599502080,"capex":5106689854,"totalAssets":60985838275,"totalLiabilities":32899825675,"totalEquity":28086012600,"cash":2450068076,"totalDebt":3041027037},{"fiscalYear":2020,"statement":"별도","revenue":3120697694,"operatingIncome":-17605941700,"netIncome":-18381916319,"controllingNetIncome":null,"ebitda":-14636361289,"fcff":-16550381189,"cfo":-13550207785,"capex":3171135374,"totalAssets":117701410317,"totalLiabilities":40568205682,"totalEquity":77133204635,"cash":67968916993,"totalDebt":9237210493},{"fiscalYear":2021,"statement":"별도","revenue":6624511963,"operatingIncome":-15658525764,"netIncome":-15041985237,"controllingNetIncome":null,"ebitda":-12154426630,"fcff":-11191825508,"cfo":-10614800228,"capex":774771402,"totalAssets":77868953811,"totalLiabilities":15586163240,"totalEquity":62282790571,"cash":4637592878,"totalDebt":9155906480},{"fiscalYear":2022,"statement":"별도","revenue":5813995537,"operatingIncome":-15226653745,"netIncome":-15062790476,"controllingNetIncome":null,"ebitda":null,"fcff":-13222217904,"cfo":-11719975876,"capex":1715388407,"totalAssets":68274569625,"totalLiabilities":15165197545,"totalEquity":53109372080,"cash":5039504460,"totalDebt":9225839293},{"fiscalYear":2023,"statement":"별도","revenue":3341893572,"operatingIncome":-15883908215,"netIncome":-15921881877,"controllingNetIncome":null,"ebitda":-12989294368,"fcff":-12673849616,"cfo":-10973481431,"capex":1995870693,"totalAssets":52495975188,"totalLiabilities":16368962307,"totalEquity":36127012881,"cash":4264394274,"totalDebt":4583986843},{"fiscalYear":2024,"statement":"별도","revenue":3152181439,"operatingIncome":-16527819080,"netIncome":-22033671493,"controllingNetIncome":null,"ebitda":-11763942019,"fcff":-13800352485,"cfo":-12766431259,"capex":1411681786,"totalAssets":168892733798,"totalLiabilities":17184168838,"totalEquity":151708564960,"cash":1045201794,"totalDebt":9236033712},{"fiscalYear":2025,"statement":"별도","revenue":5634817675,"operatingIncome":-21257383888,"netIncome":-13823782612,"controllingNetIncome":null,"ebitda":-19243372644,"fcff":-23329991900,"cfo":-20586335436,"capex":2996404337,"totalAssets":178979600822,"totalLiabilities":36970942097,"totalEquity":142008658725,"cash":4377757821,"totalDebt":29274944340}],"quarterly":[{"stockCode":"087010","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":1601680916,"operatingIncome":-6235438440,"netIncome":-2024196631,"prevYearRevenue":588292270,"prevYearOperatingIncome":-4699914049,"prevYearNetIncome":-4768405677,"source":"11014","updatedAt":"2026-08-26T22:19:25.020Z"},{"stockCode":"087010","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":987282455,"operatingIncome":-5690672688,"netIncome":-4680156283,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:25.023Z"},{"stockCode":"087010","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":1966633280,"operatingIncome":-5778170306,"netIncome":-6114865270,"prevYearRevenue":1620246555,"prevYearOperatingIncome":-4352570259,"prevYearNetIncome":-3321703406,"source":"11013","updatedAt":"2026-08-26T22:19:24.491Z"},{"stockCode":"087010","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":1445266001,"operatingIncome":-7947933805,"netIncome":-7713069163,"prevYearRevenue":1425607749,"prevYearOperatingIncome":-4978702501,"prevYearNetIncome":-3797726292,"source":"11012","updatedAt":"2026-08-26T22:19:24.761Z"}]}