{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/145020","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":"145020","name":"휴젤","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":190400,"marketCap":2382888939200,"sharesOutstanding":12515173,"asOf":"2026-09-26T15:09:35.470Z"},"valuation":{"fiscalYear":2025,"per":16.92,"perTtm":14.6,"ttmPeriod":"25Q3~26Q2","pbr":2.51,"psr":5.61,"evEbitda":9.2,"ev":2198895692984,"fcff":120922858631,"fcffYield":0.055,"roe":0.1606,"revenueGrowth":{"y1":0.1396,"y3":0.1471,"y5":0.1503},"operatingIncomeGrowth":{"y1":0.2083,"y3":0.256,"y5":0.2081},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.325Z"},"price":{"high52w":302000,"low52w":190400,"fromHigh":-0.3695,"returns":[{"label":"1개월","value":-0.2244},{"label":"3개월","value":-0.2459},{"label":"6개월","value":-0.2663},{"label":"1년","value":-0.3535},{"label":"3년","value":0.5232},{"label":"5년","value":0.0253}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":65065577112,"operatingIncome":17757467543,"netIncome":null,"controllingNetIncome":33928905953,"ebitda":null,"fcff":6909195305,"cfo":19763817909,"capex":13106010392,"totalAssets":233571917075,"totalLiabilities":18380437584,"totalEquity":215191479491,"cash":70494504301,"totalDebt":1400000000},{"fiscalYear":2016,"statement":"연결","revenue":124189443779,"operatingIncome":63260268445,"netIncome":50900866847,"controllingNetIncome":43272525510,"ebitda":69703229771,"fcff":29049380672,"cfo":45140518832,"capex":16091138160,"totalAssets":294302739625,"totalLiabilities":20363018058,"totalEquity":273939721567,"cash":64865009066,"totalDebt":300000000},{"fiscalYear":2017,"statement":"연결","revenue":182085496975,"operatingIncome":101924345474,"netIncome":81350587843,"controllingNetIncome":72827142327,"ebitda":109185072428,"fcff":56964503678,"cfo":64192204618,"capex":7227700940,"totalAssets":820929775306,"totalLiabilities":103009883896,"totalEquity":717919891410,"cash":31275054037,"totalDebt":79571596061},{"fiscalYear":2018,"statement":"연결","revenue":182391609421,"operatingIncome":60194964448,"netIncome":75657188325,"controllingNetIncome":69736400732,"ebitda":null,"fcff":49070984829,"cfo":65796485202,"capex":16725500373,"totalAssets":918266455814,"totalLiabilities":133483282936,"totalEquity":784783172878,"cash":29005216684,"totalDebt":82925936693},{"fiscalYear":2019,"statement":"연결","revenue":204567625227,"operatingIncome":68086696906,"netIncome":50278332948,"controllingNetIncome":44612095215,"ebitda":null,"fcff":49903692221,"cfo":76994954935,"capex":28380846039,"totalAssets":894690013619,"totalLiabilities":150419074817,"totalEquity":744270938802,"cash":15293774047,"totalDebt":86621679554},{"fiscalYear":2020,"statement":"연결","revenue":211038348381,"operatingIncome":78059792591,"netIncome":45316091400,"controllingNetIncome":41992095488,"ebitda":79409624479,"fcff":29210329709,"cfo":74302498142,"capex":45168196988,"totalAssets":956344165833,"totalLiabilities":162275491387,"totalEquity":794068674446,"cash":62358097717,"totalDebt":90064785456},{"fiscalYear":2021,"statement":"연결","revenue":245153111424,"operatingIncome":97159823859,"netIncome":60393105236,"controllingNetIncome":57730176340,"ebitda":99195820097,"fcff":37597559769,"cfo":85940034914,"capex":48401538929,"totalAssets":1009737148461,"totalLiabilities":180569259363,"totalEquity":829167889098,"cash":294141280002,"totalDebt":93850878001},{"fiscalYear":2022,"statement":"연결","revenue":281675135067,"operatingIncome":101378493271,"netIncome":60681761506,"controllingNetIncome":57331825842,"ebitda":113169669151,"fcff":35684525771,"cfo":80626442310,"capex":45028876316,"totalAssets":1049782928514,"totalLiabilities":200328493261,"totalEquity":849454435253,"cash":131785607834,"totalDebt":97796128165},{"fiscalYear":2023,"statement":"연결","revenue":319699941151,"operatingIncome":117781785955,"netIncome":97660299628,"controllingNetIncome":93076068773,"ebitda":136943090316,"fcff":77190655895,"cfo":117705306304,"capex":40555040728,"totalAssets":929250642001,"totalLiabilities":149572606527,"totalEquity":779678035474,"cash":106013879808,"totalDebt":88848123736},{"fiscalYear":2024,"statement":"연결","revenue":373046885998,"operatingIncome":166229170618,"netIncome":143134582847,"controllingNetIncome":135813576902,"ebitda":169663076985,"fcff":116217651802,"cfo":149050888807,"capex":33307101744,"totalAssets":939439325841,"totalLiabilities":98627325098,"totalEquity":840812000743,"cash":130138968641,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":425109983561,"operatingIncome":200851332915,"netIncome":146974291500,"controllingNetIncome":140871770938,"ebitda":238981965183,"fcff":120922858631,"cfo":150058740523,"capex":29522786061,"totalAssets":1076837920124,"totalLiabilities":96676011599,"totalEquity":980161908525,"cash":209698099582,"totalDebt":25704853366}],"quarterly":[{"stockCode":"145020","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":105898058047,"operatingIncome":47401917345,"netIncome":38043614462,"prevYearRevenue":105108731181,"prevYearOperatingIncome":53380444489,"prevYearNetIncome":42029434819,"source":"11014","updatedAt":"2026-08-26T22:19:35.454Z"},{"stockCode":"145020","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":119131047772,"operatingIncome":57825523745,"netIncome":39829693758,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:35.456Z"},{"stockCode":"145020","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":116639119757,"operatingIncome":47624980432,"netIncome":40606657391,"prevYearRevenue":89820459818,"prevYearOperatingIncome":38953576820,"prevYearNetIncome":30887166046,"source":"11013","updatedAt":"2026-08-26T22:19:34.928Z"},{"stockCode":"145020","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":137903428646,"operatingIncome":56030447567,"netIncome":44738790809,"prevYearRevenue":110260417924,"prevYearOperatingIncome":56670315005,"prevYearNetIncome":38213817234,"source":"11012","updatedAt":"2026-08-26T22:19:35.178Z"}]}