{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/122310","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":"122310","name":"제노레이","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":3385,"marketCap":49264761940,"sharesOutstanding":14553844,"asOf":"2026-09-26T15:09:35.457Z"},"valuation":{"fiscalYear":2025,"per":65.02,"perTtm":19.37,"ttmPeriod":"25Q3~26Q2","pbr":0.58,"psr":0.46,"evEbitda":19.56,"ev":58427474301,"fcff":4370537841,"fcffYield":0.0748,"roe":0.0089,"revenueGrowth":{"y1":0.0099,"y3":0.0936,"y5":0.1186},"operatingIncomeGrowth":{"y1":-1.0374,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.287Z"},"price":{"high52w":5170,"low52w":3200,"fromHigh":-0.3453,"returns":[{"label":"1개월","value":0.003},{"label":"3개월","value":0.0578},{"label":"6개월","value":-0.2453},{"label":"1년","value":-0.327},{"label":"3년","value":-0.545},{"label":"5년","value":-0.6581}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":3.2,"payoutPct":252.1},{"fiscalYear":2024,"dps":180,"yieldPct":3.2,"payoutPct":null},{"fiscalYear":2023,"dps":160,"yieldPct":2.4,"payoutPct":17.5},{"fiscalYear":2022,"dps":160,"yieldPct":2,"payoutPct":16.1},{"fiscalYear":2021,"dps":170,"yieldPct":1.8,"payoutPct":16.9},{"fiscalYear":2020,"dps":120,"yieldPct":1.2,"payoutPct":16.9},{"fiscalYear":2019,"dps":400,"yieldPct":1.8,"payoutPct":14.6},{"fiscalYear":2018,"dps":300,"yieldPct":1.5,"payoutPct":14.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":56289418833,"operatingIncome":10958080010,"netIncome":9472161395,"controllingNetIncome":9472161395,"ebitda":13150469924,"fcff":2780748505,"cfo":6892747623,"capex":4195748001,"totalAssets":58440830522,"totalLiabilities":13467393133,"totalEquity":44973437389,"cash":10210614943,"totalDebt":5038280623},{"fiscalYear":2019,"statement":"연결","revenue":65105755423,"operatingIncome":14668168795,"netIncome":13240018538,"controllingNetIncome":13240018538,"ebitda":15012763508,"fcff":5906432826,"cfo":10654987080,"capex":4828607794,"totalAssets":78518322510,"totalLiabilities":18931916830,"totalEquity":59586405680,"cash":14519303076,"totalDebt":7367101864},{"fiscalYear":2020,"statement":"연결","revenue":61688005046,"operatingIncome":11119466147,"netIncome":10172409382,"controllingNetIncome":10172409382,"ebitda":13319188021,"fcff":4395477906,"cfo":8507289268,"capex":4279664560,"totalAssets":85744967699,"totalLiabilities":19218263162,"totalEquity":66526704537,"cash":18473348443,"totalDebt":9664697935},{"fiscalYear":2021,"statement":"연결","revenue":74290405220,"operatingIncome":14967736890,"netIncome":14322855375,"controllingNetIncome":14322855375,"ebitda":18359869845,"fcff":6589358570,"cfo":15383290587,"capex":8908482911,"totalAssets":99371985073,"totalLiabilities":20555081244,"totalEquity":78816903829,"cash":20017738086,"totalDebt":11389658365},{"fiscalYear":2022,"statement":"연결","revenue":82604106563,"operatingIncome":14917969338,"netIncome":13900299511,"controllingNetIncome":13900299511,"ebitda":18451466992,"fcff":1194865665,"cfo":14836818588,"capex":13779464625,"totalAssets":106198126576,"totalLiabilities":18234660297,"totalEquity":87963466279,"cash":5056892876,"totalDebt":9193450941},{"fiscalYear":2023,"statement":"연결","revenue":97897440573,"operatingIncome":12757041199,"netIncome":12356204108,"controllingNetIncome":12486429653,"ebitda":null,"fcff":-4648420601,"cfo":3554567568,"capex":8598939898,"totalAssets":124269683998,"totalLiabilities":28736501348,"totalEquity":95533182650,"cash":5173135514,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":106981860603,"operatingIncome":6509094243,"netIncome":-2536540303,"controllingNetIncome":-1797494942,"ebitda":22395552562,"fcff":7434639541,"cfo":13274349724,"capex":6292402761,"totalAssets":123444458454,"totalLiabilities":38166895927,"totalEquity":85277562527,"cash":16187159286,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":108042067262,"operatingIncome":-243289025,"netIncome":628482519,"controllingNetIncome":757690417,"ebitda":2987359534,"fcff":4370537841,"cfo":5258141849,"capex":1404303865,"totalAssets":131228150026,"totalLiabilities":47477455965,"totalEquity":83750694061,"cash":13837287639,"totalDebt":23000000000}],"quarterly":[{"stockCode":"122310","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21830886694,"operatingIncome":-1664133711,"netIncome":-1020751582,"prevYearRevenue":23960228433,"prevYearOperatingIncome":1028063344,"prevYearNetIncome":424305142,"source":"11014","updatedAt":"2026-08-26T22:31:01.945Z"},{"stockCode":"122310","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":34048412911,"operatingIncome":1379039720,"netIncome":3385196236,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:01.949Z"},{"stockCode":"122310","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25385360636,"operatingIncome":-1576666754,"netIncome":-428831200,"prevYearRevenue":25158415550,"prevYearOperatingIncome":78288142,"prevYearNetIncome":93183022,"source":"11013","updatedAt":"2026-08-26T22:31:01.469Z"},{"stockCode":"122310","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":26616207709,"operatingIncome":249039557,"netIncome":608238816,"prevYearRevenue":27004352107,"prevYearOperatingIncome":-36483176,"prevYearNetIncome":-1829145157,"source":"11012","updatedAt":"2026-08-26T22:31:01.712Z"}]}