{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/115480","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":"115480","name":"씨유메디칼","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":2280,"marketCap":27644797080,"sharesOutstanding":12124911,"asOf":"2026-09-26T15:09:35.455Z"},"valuation":{"fiscalYear":2025,"per":33.75,"perTtm":3.03,"ttmPeriod":"25Q3~26Q2","pbr":0.46,"psr":0.57,"evEbitda":3.06,"ev":41388562965,"fcff":9758363397,"fcffYield":0.2358,"roe":0.0138,"revenueGrowth":{"y1":0.1869,"y3":0.0089,"y5":0.1123},"operatingIncomeGrowth":{"y1":0.3861,"y3":0.0008,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.561Z"},"price":{"high52w":2620.657,"low52w":1705,"fromHigh":-0.13,"returns":[{"label":"1개월","value":-0.013},{"label":"3개월","value":0.2576},{"label":"6개월","value":0.1139},{"label":"1년","value":-0.0963},{"label":"3년","value":-0.4065},{"label":"5년","value":-0.5407}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":76304065540,"operatingIncome":3661205119,"netIncome":1730928405,"controllingNetIncome":1750156576,"ebitda":5850735508,"fcff":-33592003188,"cfo":3115374054,"capex":37125499212,"totalAssets":104868165521,"totalLiabilities":56406370466,"totalEquity":48461795055,"cash":5412254343,"totalDebt":28344697559},{"fiscalYear":2019,"statement":"연결","revenue":81794149163,"operatingIncome":2474481896,"netIncome":-2944322122,"controllingNetIncome":-2911286296,"ebitda":null,"fcff":-5627238105,"cfo":-5117376509,"capex":1767447858,"totalAssets":129280915536,"totalLiabilities":73711592975,"totalEquity":55569322561,"cash":9197258286,"totalDebt":32177888690},{"fiscalYear":2020,"statement":"연결","revenue":28318709009,"operatingIncome":-2741964702,"netIncome":-25580862558,"controllingNetIncome":-25739640423,"ebitda":38513734278,"fcff":7589222371,"cfo":8414585586,"capex":2238785455,"totalAssets":81660017873,"totalLiabilities":35767029445,"totalEquity":45892988428,"cash":3011427363,"totalDebt":12575420697},{"fiscalYear":2021,"statement":"연결","revenue":35402267064,"operatingIncome":7184031902,"netIncome":-14141200708,"controllingNetIncome":-13981055488,"ebitda":13113866262,"fcff":-4391759028,"cfo":490425308,"capex":5379546523,"totalAssets":72840957215,"totalLiabilities":23821574751,"totalEquity":49019382464,"cash":11845267602,"totalDebt":9220308477},{"fiscalYear":2022,"statement":"연결","revenue":46957359252,"operatingIncome":10787505168,"netIncome":9180817422,"controllingNetIncome":9094942018,"ebitda":10974714381,"fcff":-8184251846,"cfo":3121378844,"capex":11604669719,"totalAssets":88081459096,"totalLiabilities":29151113848,"totalEquity":58930345248,"cash":6106304941,"totalDebt":18156000000},{"fiscalYear":2023,"statement":"연결","revenue":41803052141,"operatingIncome":4940532433,"netIncome":-8135967945,"controllingNetIncome":-8203644462,"ebitda":8462318472,"fcff":2028484343,"cfo":8275047035,"capex":6471580891,"totalAssets":85650473753,"totalLiabilities":31429449500,"totalEquity":54221024253,"cash":9872070102,"totalDebt":22696000000},{"fiscalYear":2024,"statement":"연결","revenue":40629340409,"operatingIncome":7801018206,"netIncome":-3140743654,"controllingNetIncome":-3204396219,"ebitda":32543583953,"fcff":-5149888279,"cfo":14072156893,"capex":20062863913,"totalAssets":103568835562,"totalLiabilities":44264686180,"totalEquity":59304149382,"cash":13522457983,"totalDebt":35846000000},{"fiscalYear":2025,"statement":"연결","revenue":48222586383,"operatingIncome":10812879962,"netIncome":819203805,"controllingNetIncome":819203805,"ebitda":13514780651,"fcff":9758363397,"cfo":9686963710,"capex":776173897,"totalAssets":99662942214,"totalLiabilities":39987941025,"totalEquity":59675001189,"cash":18556234115,"totalDebt":32300000000}],"quarterly":[{"stockCode":"115480","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11271887107,"operatingIncome":2398292158,"netIncome":1945911998,"prevYearRevenue":7277216750,"prevYearOperatingIncome":549867283,"prevYearNetIncome":-404016710,"source":"11014","updatedAt":"2026-08-26T22:33:30.621Z"},{"stockCode":"115480","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":15722753434,"operatingIncome":4055868701,"netIncome":-2353315950,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:30.624Z"},{"stockCode":"115480","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15251384883,"operatingIncome":2526122025,"netIncome":2792062604,"prevYearRevenue":8809836754,"prevYearOperatingIncome":1145039169,"prevYearNetIncome":627528588,"source":"11013","updatedAt":"2026-08-26T22:33:30.091Z"},{"stockCode":"115480","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":21181364398,"operatingIncome":5874769247,"netIncome":6746636634,"prevYearRevenue":12418109088,"prevYearOperatingIncome":3213679934,"prevYearNetIncome":599079169,"source":"11012","updatedAt":"2026-08-26T22:33:30.328Z"}]}