{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/156100","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":"156100","name":"엘앤케이바이오","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":5740,"marketCap":128295618220,"sharesOutstanding":22351153,"asOf":"2026-09-26T15:09:35.473Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":60.36,"ttmPeriod":"25Q3~26Q2","pbr":2.82,"psr":3.3,"evEbitda":32.01,"ev":138414019605,"fcff":-16139858801,"fcffYield":-0.1166,"roe":-0.3705,"revenueGrowth":{"y1":0.0784,"y3":0.2534,"y5":0.1499},"operatingIncomeGrowth":{"y1":-0.7677,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.443Z"},"price":{"high52w":15890,"low52w":2795,"fromHigh":-0.6388,"returns":[{"label":"1개월","value":0.3881},{"label":"3개월","value":0.3765},{"label":"6개월","value":-0.344},{"label":"1년","value":-0.2574},{"label":"3년","value":-0.3507},{"label":"5년","value":-0.6321}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":31323219099,"operatingIncome":-8244608744,"netIncome":-4047738653,"controllingNetIncome":-3771656708,"ebitda":-5305383043,"fcff":-11702842185,"cfo":-10383485040,"capex":2028206619,"totalAssets":91837015940,"totalLiabilities":49785329666,"totalEquity":42051686274,"cash":3732100133,"totalDebt":20890702669},{"fiscalYear":2019,"statement":"연결","revenue":25776888937,"operatingIncome":-9720206441,"netIncome":-11832410231,"controllingNetIncome":-11026013388,"ebitda":-6240273059,"fcff":-147287152,"cfo":623428,"capex":933084160,"totalAssets":71663905243,"totalLiabilities":40796431165,"totalEquity":30867474078,"cash":702765817,"totalDebt":21193821177},{"fiscalYear":2020,"statement":"연결","revenue":19356047464,"operatingIncome":-3715804017,"netIncome":-11716298799,"controllingNetIncome":-11759560681,"ebitda":-635063895,"fcff":-2314601447,"cfo":-776704108,"capex":2181720420,"totalAssets":58963967868,"totalLiabilities":27228780387,"totalEquity":31735187481,"cash":4910236245,"totalDebt":20107154908},{"fiscalYear":2021,"statement":"연결","revenue":15372574660,"operatingIncome":-15398275417,"netIncome":-13646366510,"controllingNetIncome":-9664512928,"ebitda":-13673151481,"fcff":-10726829425,"cfo":-10599826112,"capex":558075952,"totalAssets":59285455169,"totalLiabilities":34498562369,"totalEquity":24786892800,"cash":16107715417,"totalDebt":22455745920},{"fiscalYear":2022,"statement":"연결","revenue":19767459566,"operatingIncome":-13058488369,"netIncome":-16232882299,"controllingNetIncome":-13625176148,"ebitda":-11575983598,"fcff":-6688302750,"cfo":-6881022326,"capex":303303408,"totalAssets":52663333626,"totalLiabilities":41901615436,"totalEquity":10761718190,"cash":7394975888,"totalDebt":12824119158},{"fiscalYear":2023,"statement":"연결","revenue":29904806625,"operatingIncome":2034331044,"netIncome":-5239238609,"controllingNetIncome":-1867294872,"ebitda":3057317603,"fcff":-2813211483,"cfo":-1369940363,"capex":2098879906,"totalAssets":62762238107,"totalLiabilities":32175314100,"totalEquity":30586924007,"cash":5047158020,"totalDebt":3373844082},{"fiscalYear":2024,"statement":"연결","revenue":36092216494,"operatingIncome":3077760407,"netIncome":9151483241,"controllingNetIncome":9743252420,"ebitda":null,"fcff":-7029277407,"cfo":-7430177214,"capex":615132091,"totalAssets":83061020207,"totalLiabilities":47028020264,"totalEquity":36032999943,"cash":3834975174,"totalDebt":23026983643},{"fiscalYear":2025,"statement":"연결","revenue":38920486823,"operatingIncome":715115654,"netIncome":-16791936621,"controllingNetIncome":-16296850658,"ebitda":4324412854,"fcff":-16139858801,"cfo":-13879213692,"capex":3131360682,"totalAssets":83482864772,"totalLiabilities":44848206486,"totalEquity":38634658286,"cash":3178329831,"totalDebt":13296731216}],"quarterly":[{"stockCode":"156100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10097396494,"operatingIncome":338309456,"netIncome":2579851338,"prevYearRevenue":9747815735,"prevYearOperatingIncome":1258828987,"prevYearNetIncome":-826755430,"source":"11014","updatedAt":"2026-08-26T22:27:35.684Z"},{"stockCode":"156100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8609698441,"operatingIncome":-1199059124,"netIncome":-16357752353,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:35.691Z"},{"stockCode":"156100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9500103899,"operatingIncome":105697590,"netIncome":7924633149,"prevYearRevenue":8893168095,"prevYearOperatingIncome":-145230732,"prevYearNetIncome":-733848050,"source":"11013","updatedAt":"2026-08-26T22:27:35.162Z"},{"stockCode":"156100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11735121308,"operatingIncome":1274542514,"netIncome":7978711338,"prevYearRevenue":11320223793,"prevYearOperatingIncome":1721096054,"prevYearNetIncome":-2280187556,"source":"11012","updatedAt":"2026-08-26T22:27:35.396Z"}]}