{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/200130","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":"200130","name":"콜마비앤에이치","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":7670,"marketCap":220708529860,"sharesOutstanding":28775558,"asOf":"2026-09-26T15:09:35.486Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.62,"psr":0.38,"evEbitda":2.72,"ev":266659357996,"fcff":21157818253,"fcffYield":0.0793,"roe":-0.0604,"revenueGrowth":{"y1":-0.0662,"y3":-0.0006,"y5":-0.0108},"operatingIncomeGrowth":{"y1":0.0821,"y3":-0.2418,"y5":-0.2457},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.548Z"},"price":{"high52w":15210,"low52w":7670,"fromHigh":-0.4957,"returns":[{"label":"1개월","value":-0.1544},{"label":"3개월","value":-0.0154},{"label":"6개월","value":-0.3377},{"label":"1년","value":-0.4947},{"label":"3년","value":-0.5377},{"label":"5년","value":-0.7861}]},"dividends":[{"fiscalYear":2025,"dps":75,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2024,"dps":308,"yieldPct":2.4,"payoutPct":48.3},{"fiscalYear":2023,"dps":308,"yieldPct":1.8,"payoutPct":45.5},{"fiscalYear":2022,"dps":308,"yieldPct":1.1,"payoutPct":22.5},{"fiscalYear":2021,"dps":385,"yieldPct":1.2,"payoutPct":16.3},{"fiscalYear":2020,"dps":320,"yieldPct":0.6,"payoutPct":11.7},{"fiscalYear":2019,"dps":250,"yieldPct":0.9,"payoutPct":13.6},{"fiscalYear":2018,"dps":200,"yieldPct":1,"payoutPct":12.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":386365758808,"operatingIncome":58537312243,"netIncome":49322397341,"controllingNetIncome":48352739885,"ebitda":59136039939,"fcff":10708980739,"cfo":22045062464,"capex":11556964523,"totalAssets":291536883122,"totalLiabilities":85007747793,"totalEquity":206529135329,"cash":29221435392,"totalDebt":9195000000},{"fiscalYear":2019,"statement":"연결","revenue":438905517930,"operatingIncome":74075199972,"netIncome":54752737338,"controllingNetIncome":54484240354,"ebitda":null,"fcff":40476905082,"cfo":78203594152,"capex":37902255986,"totalAssets":386373979056,"totalLiabilities":131822570388,"totalEquity":254551408668,"cash":59576224238,"totalDebt":24391089752},{"fiscalYear":2020,"statement":"연결","revenue":606891551147,"operatingIncome":109157421189,"netIncome":80087256015,"controllingNetIncome":80484423107,"ebitda":120553478377,"fcff":33450801363,"cfo":77090164971,"capex":44169841881,"totalAssets":507956738744,"totalLiabilities":180364126261,"totalEquity":327592612483,"cash":100981502491,"totalDebt":41535495014},{"fiscalYear":2021,"statement":"연결","revenue":593080731909,"operatingIncome":91646804126,"netIncome":68399728409,"controllingNetIncome":69866436189,"ebitda":109840871588,"fcff":24705299815,"cfo":71939580096,"capex":48230546581,"totalAssets":537888670052,"totalLiabilities":151248567774,"totalEquity":386640102278,"cash":91854641290,"totalDebt":69588288250},{"fiscalYear":2022,"statement":"연결","revenue":575902994059,"operatingIncome":61123995164,"netIncome":40378154901,"controllingNetIncome":40512833052,"ebitda":null,"fcff":-41889462885,"cfo":5325746301,"capex":49646735604,"totalAssets":616919235561,"totalLiabilities":214232016548,"totalEquity":402687219013,"cash":59261447628,"totalDebt":153425514276},{"fiscalYear":2023,"statement":"연결","revenue":579551538026,"operatingIncome":30255895443,"netIncome":18736096146,"controllingNetIncome":19709709715,"ebitda":85622999766,"fcff":-30902544088,"cfo":56282493362,"capex":91963621051,"totalAssets":694508214737,"totalLiabilities":298205937209,"totalEquity":396302277528,"cash":51685110691,"totalDebt":208122440306},{"fiscalYear":2024,"statement":"연결","revenue":615642004817,"operatingIncome":24623244501,"netIncome":17205046710,"controllingNetIncome":18052524815,"ebitda":29018195286,"fcff":-2087867928,"cfo":39195694503,"capex":47645308302,"totalAssets":690868553834,"totalLiabilities":295602347076,"totalEquity":395266206758,"cash":39784520740,"totalDebt":116260876911},{"fiscalYear":2025,"statement":"연결","revenue":574884892325,"operatingIncome":26645965589,"netIncome":-22639015475,"controllingNetIncome":-22669772872,"ebitda":97872747170,"fcff":21157818253,"cfo":37903213067,"capex":22314213529,"totalAssets":649687295014,"totalLiabilities":294210997492,"totalEquity":355476297522,"cash":83107448913,"totalDebt":129058277049}],"quarterly":[{"stockCode":"200130","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":151827996992,"operatingIncome":9713111137,"netIncome":6182753936,"prevYearRevenue":147445125351,"prevYearOperatingIncome":4066608254,"prevYearNetIncome":3557891583,"source":"11014","updatedAt":"2026-08-26T22:23:22.703Z"},{"stockCode":"200130","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":122225800850,"operatingIncome":2649549905,"netIncome":-36968585951,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:22.704Z"},{"stockCode":"200130","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":136889998314,"operatingIncome":10332001735,"netIncome":22354940085,"prevYearRevenue":136729459249,"prevYearOperatingIncome":3580682439,"prevYearNetIncome":1441351931,"source":"11013","updatedAt":"2026-08-26T22:23:22.194Z"},{"stockCode":"200130","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":127232675469,"operatingIncome":10159324805,"netIncome":6947791051,"prevYearRevenue":164101635234,"prevYearOperatingIncome":10702622108,"prevYearNetIncome":6705464609,"source":"11012","updatedAt":"2026-08-26T22:23:22.465Z"}]}