{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/187420","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":"187420","name":"HLB제넥스","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":1800,"marketCap":58760904600,"sharesOutstanding":32644947,"asOf":"2026-09-26T15:09:35.481Z"},"valuation":{"fiscalYear":2025,"per":2.6,"perTtm":6.06,"ttmPeriod":"25Q3~26Q2","pbr":1.44,"psr":1.35,"evEbitda":null,"ev":30516266970,"fcff":3566796836,"fcffYield":0.1169,"roe":0.6985,"revenueGrowth":{"y1":0.2241,"y3":0.1598,"y5":0.1824},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.476Z"},"price":{"high52w":3310,"low52w":1373,"fromHigh":-0.4562,"returns":[{"label":"1개월","value":-0.027},{"label":"3개월","value":-0.0783},{"label":"6개월","value":-0.3284},{"label":"1년","value":-0.4295},{"label":"3년","value":-0.5373},{"label":"5년","value":-0.8356}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":11517965664,"operatingIncome":-1213556220,"netIncome":-2441932226,"controllingNetIncome":-2316260478,"ebitda":null,"fcff":-4776589561,"cfo":1563614125,"capex":6368350477,"totalAssets":70334518862,"totalLiabilities":8771185208,"totalEquity":61563333654,"cash":2775740954,"totalDebt":1400000000},{"fiscalYear":2019,"statement":"연결","revenue":14941514325,"operatingIncome":-2877734097,"netIncome":-5522405209,"controllingNetIncome":-5757344595,"ebitda":-457763968,"fcff":-6673932079,"cfo":-167499536,"capex":6615554144,"totalAssets":90202498616,"totalLiabilities":34123364423,"totalEquity":56079134193,"cash":13056123480,"totalDebt":28142512210},{"fiscalYear":2020,"statement":"연결","revenue":18769177911,"operatingIncome":-4698150004,"netIncome":-12124660350,"controllingNetIncome":-12216642874,"ebitda":null,"fcff":-11771245206,"cfo":-2452377296,"capex":9394508817,"totalAssets":113227402704,"totalLiabilities":68286677985,"totalEquity":44940724719,"cash":15332359777,"totalDebt":27049892612},{"fiscalYear":2021,"statement":"연결","revenue":25873630109,"operatingIncome":-3834264355,"netIncome":-8526135637,"controllingNetIncome":-6816592071,"ebitda":null,"fcff":-7092675092,"cfo":-2390460649,"capex":5089282334,"totalAssets":118522515486,"totalLiabilities":79717186266,"totalEquity":38805329220,"cash":6144837860,"totalDebt":27241906728},{"fiscalYear":2022,"statement":"연결","revenue":27801755545,"operatingIncome":-6224291882,"netIncome":-13373143566,"controllingNetIncome":-12968026228,"ebitda":-4240585156,"fcff":-6881555187,"cfo":-4711266153,"capex":2705233116,"totalAssets":133914215716,"totalLiabilities":106839740801,"totalEquity":27074474915,"cash":11012049015,"totalDebt":12658595722},{"fiscalYear":2023,"statement":"연결","revenue":27008338286,"operatingIncome":-9463584731,"netIncome":-721746907,"controllingNetIncome":-2950182165,"ebitda":-3456861894,"fcff":-5190668956,"cfo":-4815328783,"capex":1332855447,"totalAssets":97862900886,"totalLiabilities":71501106171,"totalEquity":26361794715,"cash":22887937056,"totalDebt":11040298904},{"fiscalYear":2024,"statement":"연결","revenue":35429798360,"operatingIncome":-1876477095,"netIncome":-17932729839,"controllingNetIncome":-18828066014,"ebitda":2253984279,"fcff":2927680227,"cfo":2870262664,"capex":699163609,"totalAssets":146261606578,"totalLiabilities":118040313790,"totalEquity":28221292788,"cash":83807010742,"totalDebt":7545368145},{"fiscalYear":2025,"statement":"연결","revenue":43370322639,"operatingIncome":1205667836,"netIncome":22897764050,"controllingNetIncome":22591370471,"ebitda":null,"fcff":3566796836,"cfo":3504006071,"capex":1076679016,"totalAssets":135828589557,"totalLiabilities":81081221305,"totalEquity":54747368252,"cash":33481640003,"totalDebt":5237002373}],"quarterly":[{"stockCode":"187420","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10184689600,"operatingIncome":-384054771,"netIncome":-3952414140,"prevYearRevenue":9148966520,"prevYearOperatingIncome":-50056183,"prevYearNetIncome":-504417110,"source":"11014","updatedAt":"2026-08-26T22:30:06.761Z"},{"stockCode":"187420","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12484191085,"operatingIncome":-655403753,"netIncome":8984474192,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:06.765Z"},{"stockCode":"187420","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11667666202,"operatingIncome":1004719430,"netIncome":-2377754886,"prevYearRevenue":10691751850,"prevYearOperatingIncome":814691353,"prevYearNetIncome":-1179335708,"source":"11013","updatedAt":"2026-08-26T22:30:06.263Z"},{"stockCode":"187420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11333291542,"operatingIncome":959072264,"netIncome":7046106441,"prevYearRevenue":10009690104,"prevYearOperatingIncome":1430435007,"prevYearNetIncome":19060039706,"source":"11012","updatedAt":"2026-08-26T22:30:06.507Z"}]}