{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/096530","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":"096530","name":"씨젠","market":"KOSDAQ","sector":"의료용품 및 기타 의약 관련제품 제조업","lastPrice":34200,"marketCap":1598316548400,"sharesOutstanding":46734402,"asOf":"2026-09-26T15:09:35.439Z"},"valuation":{"fiscalYear":2025,"per":33.11,"perTtm":19.91,"ttmPeriod":"25Q3~26Q2","pbr":1.57,"psr":3.37,"evEbitda":18.06,"ev":1502676993047,"fcff":112645514424,"fcffYield":0.075,"roe":0.0481,"revenueGrowth":{"y1":0.1448,"y3":-0.1779,"y5":-0.1587},"operatingIncomeGrowth":{"y1":null,"y3":-0.4398,"y5":-0.4483},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.627Z"},"price":{"high52w":35650,"low52w":21850,"fromHigh":-0.0407,"returns":[{"label":"1개월","value":0.0721},{"label":"3개월","value":0.2214},{"label":"6개월","value":0.4647},{"label":"1년","value":0.368},{"label":"3년","value":0.6019},{"label":"5년","value":-0.4763}]},"dividends":[{"fiscalYear":2025,"dps":1000,"yieldPct":4.1,"payoutPct":95.5},{"fiscalYear":2024,"dps":800,"yieldPct":3.4,"payoutPct":null},{"fiscalYear":2023,"dps":800,"yieldPct":3.5,"payoutPct":null},{"fiscalYear":2022,"dps":800,"yieldPct":2.9,"payoutPct":22.2},{"fiscalYear":2021,"dps":1000,"yieldPct":1.6,"payoutPct":9.6},{"fiscalYear":2020,"dps":1500,"yieldPct":0.8,"payoutPct":7.8},{"fiscalYear":2019,"dps":100,"yieldPct":0.3,"payoutPct":9.7}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":65136597357,"operatingIncome":8636651972,"netIncome":6778307142,"controllingNetIncome":6774128601,"ebitda":14184357062,"fcff":-10300131500,"cfo":-3073842346,"capex":7666134575,"totalAssets":194047539553,"totalLiabilities":58744276352,"totalEquity":135303263201,"cash":40893986041,"totalDebt":45853023083},{"fiscalYear":2016,"statement":"연결","revenue":73693589458,"operatingIncome":10083702406,"netIncome":7161246626,"controllingNetIncome":7122595582,"ebitda":12231697606,"fcff":6230776658,"cfo":16557316937,"capex":10715385034,"totalAssets":207618171163,"totalLiabilities":65388144420,"totalEquity":142230026743,"cash":49783499073,"totalDebt":49876110215},{"fiscalYear":2017,"statement":"연결","revenue":87662544746,"operatingIncome":13980471213,"netIncome":4050660162,"controllingNetIncome":3997473874,"ebitda":24919585403,"fcff":4059974282,"cfo":19341441174,"capex":15552900432,"totalAssets":179723663279,"totalLiabilities":39493222802,"totalEquity":140230440477,"cash":27810618476,"totalDebt":19797937638},{"fiscalYear":2018,"statement":"연결","revenue":102264773396,"operatingIncome":10624759507,"netIncome":10711351009,"controllingNetIncome":10727930027,"ebitda":14547944362,"fcff":10382473872,"cfo":14009661695,"capex":3964226564,"totalAssets":163806003917,"totalLiabilities":35449567140,"totalEquity":128356436777,"cash":32590812940,"totalDebt":10237500467},{"fiscalYear":2019,"statement":"연결","revenue":121953286875,"operatingIncome":22423158244,"netIncome":26709827741,"controllingNetIncome":26672069051,"ebitda":null,"fcff":22726448016,"cfo":27140749696,"capex":4786378354,"totalAssets":195715540240,"totalLiabilities":42889887717,"totalEquity":152825652523,"cash":49088991128,"totalDebt":15091741811},{"fiscalYear":2020,"statement":"연결","revenue":1125215548220,"operatingIncome":676189736451,"netIncome":503147148841,"controllingNetIncome":502281109101,"ebitda":685537622714,"fcff":209098858218,"cfo":383157253783,"capex":175268039194,"totalAssets":1094574623631,"totalLiabilities":448168695845,"totalEquity":646405927786,"cash":308126218773,"totalDebt":103045644318},{"fiscalYear":2021,"statement":"연결","revenue":1370833012026,"operatingIncome":666658312398,"netIncome":537560661012,"controllingNetIncome":536558868442,"ebitda":674971887290,"fcff":269286434297,"cfo":334024477480,"capex":66111765746,"totalAssets":1489718580570,"totalLiabilities":406122212823,"totalEquity":1083596367747,"cash":432132025887,"totalDebt":159067129895},{"fiscalYear":2022,"statement":"연결","revenue":853561091243,"operatingIncome":196492262649,"netIncome":182432359251,"controllingNetIncome":182138620711,"ebitda":235446276243,"fcff":248885844840,"cfo":319008873805,"capex":72451620944,"totalAssets":1390777557476,"totalLiabilities":240498582648,"totalEquity":1150278974828,"cash":521348354708,"totalDebt":159185398889},{"fiscalYear":2023,"statement":"연결","revenue":367375048980,"operatingIncome":-30053478765,"netIncome":733203514,"controllingNetIncome":669011753,"ebitda":14135799321,"fcff":66009965743,"cfo":94932061457,"capex":31879447000,"totalAssets":1251451913635,"totalLiabilities":221052938078,"totalEquity":1030398975557,"cash":190340921725,"totalDebt":141763877474},{"fiscalYear":2024,"statement":"연결","revenue":414251733221,"operatingIncome":-16479248127,"netIncome":-20270094191,"controllingNetIncome":-20336849169,"ebitda":36716708169,"fcff":44429299546,"cfo":85390804877,"capex":43626489034,"totalAssets":1205279005666,"totalLiabilities":223802444305,"totalEquity":981476561361,"cash":259696958381,"totalDebt":143593478044},{"fiscalYear":2025,"statement":"연결","revenue":474231586051,"operatingIncome":34549810779,"netIncome":48445344295,"controllingNetIncome":48274770369,"ebitda":83196963234,"fcff":112645514424,"cfo":149333824192,"capex":40465556990,"totalAssets":1235797418831,"totalLiabilities":219981715935,"totalEquity":1015815702896,"cash":225571649515,"totalDebt":129932094162}],"quarterly":[{"stockCode":"096530","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":113543623471,"operatingIncome":9609582784,"netIncome":14603572656,"prevYearRevenue":108824263777,"prevYearOperatingIncome":5256754422,"prevYearNetIncome":1744488230,"source":"11014","updatedAt":"2026-08-26T22:20:09.770Z"},{"stockCode":"096530","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":130631213814,"operatingIncome":6948803988,"netIncome":4985539676,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:09.772Z"},{"stockCode":"096530","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":129138693834,"operatingIncome":23551052857,"netIncome":34746746139,"prevYearRevenue":115996860695,"prevYearOperatingIncome":14846635750,"prevYearNetIncome":17371515994,"source":"11013","updatedAt":"2026-08-26T22:20:09.124Z"},{"stockCode":"096530","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":135959440818,"operatingIncome":21584720588,"netIncome":25954600033,"prevYearRevenue":114059888071,"prevYearOperatingIncome":3144788257,"prevYearNetIncome":-92614471,"source":"11012","updatedAt":"2026-08-26T22:20:09.486Z"}]}