{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/114450","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":"114450","name":"그린생명과학","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":2200,"marketCap":44000000000,"sharesOutstanding":20000000,"asOf":"2026-09-26T15:09:35.453Z"},"valuation":{"fiscalYear":2025,"per":399.52,"perTtm":5.98,"ttmPeriod":"25Q3~26Q2","pbr":1.15,"psr":1.09,"evEbitda":17.01,"ev":37093261507,"fcff":-633264769,"fcffYield":-0.0171,"roe":0.003,"revenueGrowth":{"y1":0.6226,"y3":0.0339,"y5":0.1043},"operatingIncomeGrowth":{"y1":-0.458,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.504Z"},"price":{"high52w":4045,"low52w":1727,"fromHigh":-0.4561,"returns":[{"label":"1개월","value":0.0092},{"label":"3개월","value":0.2739},{"label":"6개월","value":-0.1927},{"label":"1년","value":-0.1473},{"label":"3년","value":0.0304},{"label":"5년","value":-0.7415}]},"dividends":[{"fiscalYear":2017,"dps":234,"yieldPct":5.5,"payoutPct":157.8}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":32753788223,"operatingIncome":-1952090303,"netIncome":-1445275479,"controllingNetIncome":null,"ebitda":1557981085,"fcff":-2103885011,"cfo":5377393106,"capex":7488294080,"totalAssets":69372425672,"totalLiabilities":10261089314,"totalEquity":59111336358,"cash":523859019,"totalDebt":5100000000},{"fiscalYear":2019,"statement":"별도","revenue":37618455167,"operatingIncome":591103239,"netIncome":1195718923,"controllingNetIncome":null,"ebitda":3545278502,"fcff":672466445,"cfo":4241649977,"capex":3600432471,"totalAssets":71894428669,"totalLiabilities":11536889792,"totalEquity":60357538877,"cash":7513820247,"totalDebt":5100000000},{"fiscalYear":2020,"statement":"별도","revenue":24560723779,"operatingIncome":-1909049524,"netIncome":-1059489015,"controllingNetIncome":null,"ebitda":502236739,"fcff":-743928999,"cfo":1902224143,"capex":2667319391,"totalAssets":70846459747,"totalLiabilities":11475315793,"totalEquity":59371143954,"cash":2402288382,"totalDebt":6210956800},{"fiscalYear":2021,"statement":"별도","revenue":25337689222,"operatingIncome":-4648268142,"netIncome":-3135871535,"controllingNetIncome":null,"ebitda":-2238185722,"fcff":-2817941075,"cfo":611383950,"capex":3443622719,"totalAssets":71977239156,"totalLiabilities":15678907355,"totalEquity":56298331801,"cash":3388194780,"totalDebt":7432508031},{"fiscalYear":2022,"statement":"별도","revenue":36504906975,"operatingIncome":-3958046716,"netIncome":-3525567796,"controllingNetIncome":null,"ebitda":7345399713,"fcff":-5902056681,"cfo":-4551847165,"capex":1478000973,"totalAssets":62431732529,"totalLiabilities":9792757954,"totalEquity":52638974575,"cash":2814200315,"totalDebt":6488326842},{"fiscalYear":2023,"statement":"별도","revenue":22369480277,"operatingIncome":-4643025625,"netIncome":-16357737235,"controllingNetIncome":null,"ebitda":9738778321,"fcff":81899684,"cfo":370019301,"capex":464815720,"totalAssets":43828428055,"totalLiabilities":7874427156,"totalEquity":35954000899,"cash":6347661050,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":24860636227,"operatingIncome":376909432,"netIncome":1561955365,"controllingNetIncome":null,"ebitda":481095366,"fcff":245534567,"cfo":525490041,"capex":462706368,"totalAssets":44971612512,"totalLiabilities":9224015117,"totalEquity":35747597395,"cash":9067562873,"totalDebt":571902143},{"fiscalYear":2025,"statement":"별도","revenue":40339622036,"operatingIncome":204292480,"netIncome":110132143,"controllingNetIncome":null,"ebitda":2181288308,"fcff":-633264769,"cfo":363851333,"capex":1160217896,"totalAssets":54863691768,"totalLiabilities":16575877035,"totalEquity":38287814733,"cash":13406738493,"totalDebt":6500000000}],"quarterly":[{"stockCode":"114450","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":11350198117,"operatingIncome":104831451,"netIncome":490186052,"prevYearRevenue":4450074928,"prevYearOperatingIncome":-627106021,"prevYearNetIncome":-1097269054,"source":"11014","updatedAt":"2026-08-26T22:31:31.116Z"},{"stockCode":"114450","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":12638329513,"operatingIncome":1221741850,"netIncome":729503976,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:31.117Z"},{"stockCode":"114450","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":15548931298,"operatingIncome":584764286,"netIncome":1754760837,"prevYearRevenue":4871845067,"prevYearOperatingIncome":-1135097736,"prevYearNetIncome":-1145716815,"source":"11013","updatedAt":"2026-08-26T22:31:30.566Z"},{"stockCode":"114450","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":19037023252,"operatingIncome":1804265560,"netIncome":4380593648,"prevYearRevenue":11479249339,"prevYearOperatingIncome":57816915,"prevYearNetIncome":36158930,"source":"11012","updatedAt":"2026-08-26T22:31:30.823Z"}]}