{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/123330","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":"123330","name":"제닉","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":24300,"marketCap":193638924000,"sharesOutstanding":7968680,"asOf":"2026-09-26T15:09:35.459Z"},"valuation":{"fiscalYear":2025,"per":10.25,"perTtm":7.43,"ttmPeriod":"25Q3~26Q2","pbr":4.72,"psr":2.48,"evEbitda":11.04,"ev":183102584417,"fcff":18225899675,"fcffYield":0.0995,"roe":0.5979,"revenueGrowth":{"y1":0.5668,"y3":0.3548,"y5":0.1317},"operatingIncomeGrowth":{"y1":1.4858,"y3":null,"y5":0.7047},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.565Z"},"price":{"high52w":36900,"low52w":15920,"fromHigh":-0.3415,"returns":[{"label":"1개월","value":-0.2811},{"label":"3개월","value":0.0565},{"label":"6개월","value":-0.2546},{"label":"1년","value":-0.0508},{"label":"3년","value":5.6213},{"label":"5년","value":2.7969}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":69027048067,"operatingIncome":-11410096738,"netIncome":-15322553689,"controllingNetIncome":-15322553689,"ebitda":-6617452485,"fcff":-11326115050,"cfo":-8903208543,"capex":3159877279,"totalAssets":73312096030,"totalLiabilities":34371166541,"totalEquity":38940929489,"cash":8478462818,"totalDebt":25982979221},{"fiscalYear":2019,"statement":"연결","revenue":52261354591,"operatingIncome":-5026610189,"netIncome":-11959234709,"controllingNetIncome":-11959234709,"ebitda":-1003523666,"fcff":1397308889,"cfo":1376916588,"capex":876146489,"totalAssets":58148661688,"totalLiabilities":31009063864,"totalEquity":27139597824,"cash":9063087331,"totalDebt":26150492912},{"fiscalYear":2020,"statement":"연결","revenue":42131838169,"operatingIncome":1040272798,"netIncome":-4353442753,"controllingNetIncome":-4808682654,"ebitda":3861376412,"fcff":78385950,"cfo":212663507,"capex":776019791,"totalAssets":50097357462,"totalLiabilities":27766442292,"totalEquity":22330915170,"cash":5443341904,"totalDebt":23081210091},{"fiscalYear":2021,"statement":"연결","revenue":38408413629,"operatingIncome":-3943884181,"netIncome":-4330612246,"controllingNetIncome":-3033687791,"ebitda":-1815799532,"fcff":2619588528,"cfo":2569966710,"capex":650834345,"totalAssets":45410704690,"totalLiabilities":26113477311,"totalEquity":19297227379,"cash":17193154598,"totalDebt":20476855264},{"fiscalYear":2022,"statement":"연결","revenue":31448829338,"operatingIncome":-3173315075,"netIncome":-3340027694,"controllingNetIncome":-3354353764,"ebitda":-1461754675,"fcff":-990271504,"cfo":186420865,"capex":1423310000,"totalAssets":30356303424,"totalLiabilities":14413429809,"totalEquity":15942873615,"cash":3353954571,"totalDebt":11076904455},{"fiscalYear":2023,"statement":"연결","revenue":28069766610,"operatingIncome":-4023185937,"netIncome":-4410613010,"controllingNetIncome":-4411428639,"ebitda":-2434479862,"fcff":-719685668,"cfo":-268190104,"capex":841452364,"totalAssets":23401839382,"totalLiabilities":11870394406,"totalEquity":11531444976,"cash":1673029807,"totalDebt":227514616},{"fiscalYear":2024,"statement":"연결","revenue":49908316638,"operatingIncome":6023625764,"netIncome":7562687681,"controllingNetIncome":7622953887,"ebitda":7521405355,"fcff":-1099335416,"cfo":272460486,"capex":1651030000,"totalAssets":38157269939,"totalLiabilities":16002869116,"totalEquity":22154400823,"cash":1289836138,"totalDebt":5939594174},{"fiscalYear":2025,"statement":"연결","revenue":78198461125,"operatingIncome":14973754098,"netIncome":18886570777,"controllingNetIncome":18893209411,"ebitda":16583401801,"fcff":18225899675,"cfo":20650775397,"capex":2683816636,"totalAssets":56533469721,"totalLiabilities":15485859487,"totalEquity":41047610234,"cash":13246640117,"totalDebt":2710300534}],"quarterly":[{"stockCode":"123330","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":23555447939,"operatingIncome":5647706160,"netIncome":5277719419,"prevYearRevenue":15131237285,"prevYearOperatingIncome":2076825124,"prevYearNetIncome":1891763802,"source":"11014","updatedAt":"2026-08-26T22:23:21.943Z"},{"stockCode":"123330","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12166097438,"operatingIncome":104488656,"netIncome":6093570649,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:21.945Z"},{"stockCode":"123330","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":29356408951,"operatingIncome":3410999501,"netIncome":3476045139,"prevYearRevenue":17828052046,"prevYearOperatingIncome":3760987890,"prevYearNetIncome":3515624295,"source":"11013","updatedAt":"2026-08-26T22:23:21.404Z"},{"stockCode":"123330","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":49209965806,"operatingIncome":9987427081,"netIncome":11214382210,"prevYearRevenue":24648863702,"prevYearOperatingIncome":5460571392,"prevYearNetIncome":3999656414,"source":"11012","updatedAt":"2026-08-26T22:23:21.657Z"}]}