{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/204840","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":"204840","name":"지엘팜텍","market":"KOSDAQ","sector":"생활용품 도매업","lastPrice":4460,"marketCap":69173712460,"sharesOutstanding":15509801,"asOf":"2026-09-26T15:09:35.488Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":3.47,"psr":1.96,"evEbitda":34.79,"ev":84870560541,"fcff":-5202514691,"fcffYield":-0.0613,"roe":-0.002,"revenueGrowth":{"y1":0.354,"y3":0.2823,"y5":0.2409},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.511Z"},"price":{"high52w":6620.4175,"low52w":3920,"fromHigh":-0.3263,"returns":[{"label":"1개월","value":-0.0315},{"label":"3개월","value":0.1003},{"label":"6개월","value":-0.2082},{"label":"1년","value":-0.2038},{"label":"3년","value":-0.062},{"label":"5년","value":-0.3498}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":7998086675,"operatingIncome":-4578744040,"netIncome":-5349512396,"controllingNetIncome":null,"ebitda":-3433515886,"fcff":-6764196770,"cfo":-3802042307,"capex":3402134244,"totalAssets":31561638835,"totalLiabilities":23744864354,"totalEquity":7816774481,"cash":1731930353,"totalDebt":14456268704},{"fiscalYear":2019,"statement":"연결","revenue":10608166302,"operatingIncome":-3131117671,"netIncome":-5515451786,"controllingNetIncome":null,"ebitda":-1371113754,"fcff":-1970803497,"cfo":-1071828226,"capex":1007393236,"totalAssets":26547010779,"totalLiabilities":24185345615,"totalEquity":2361665164,"cash":324133705,"totalDebt":7545619064},{"fiscalYear":2020,"statement":"연결","revenue":11988207890,"operatingIncome":-2645116167,"netIncome":-3356470898,"controllingNetIncome":-3356470898,"ebitda":-764984911,"fcff":-3445426745,"cfo":-2666188046,"capex":1098433277,"totalAssets":34944615764,"totalLiabilities":20630042264,"totalEquity":14314573500,"cash":9489653551,"totalDebt":10600930520},{"fiscalYear":2021,"statement":"연결","revenue":12425741412,"operatingIncome":-2694426652,"netIncome":-3734243878,"controllingNetIncome":-4119830128,"ebitda":-743064056,"fcff":-3335020214,"cfo":-2271429221,"capex":1336278222,"totalAssets":31894912597,"totalLiabilities":14415412047,"totalEquity":17479500550,"cash":6188706526,"totalDebt":7398523230},{"fiscalYear":2022,"statement":"연결","revenue":16728502971,"operatingIncome":-3254750005,"netIncome":-790167314,"controllingNetIncome":-539906301,"ebitda":-1200529481,"fcff":-7415794672,"cfo":-1268803695,"capex":6445007602,"totalAssets":40854317735,"totalLiabilities":24763828443,"totalEquity":16090489292,"cash":4639424699,"totalDebt":13429403396},{"fiscalYear":2023,"statement":"연결","revenue":26033025366,"operatingIncome":-3228012102,"netIncome":-3748514692,"controllingNetIncome":-3883189761,"ebitda":-1177136435,"fcff":-2733077994,"cfo":-2768920088,"capex":579323085,"totalAssets":39868264804,"totalLiabilities":27585965273,"totalEquity":12282299531,"cash":4135755786,"totalDebt":11405231889},{"fiscalYear":2024,"statement":"연결","revenue":26047952258,"operatingIncome":-1767871568,"netIncome":-2337462825,"controllingNetIncome":-2374259045,"ebitda":206743609,"fcff":-5788549324,"cfo":-4647588565,"capex":1747118890,"totalAssets":42440327756,"totalLiabilities":22772408440,"totalEquity":19667919316,"cash":4257704106,"totalDebt":14650329618},{"fiscalYear":2025,"statement":"연결","revenue":35267864179,"operatingIncome":268476227,"netIncome":12489192,"controllingNetIncome":-38820176,"ebitda":2439574261,"fcff":-5202514691,"cfo":-1124095549,"capex":4422304009,"totalAssets":48814208610,"totalLiabilities":28895351488,"totalEquity":19918857122,"cash":3036108445,"totalDebt":18732956526}],"quarterly":[{"stockCode":"204840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9534984647,"operatingIncome":252655302,"netIncome":132773140,"prevYearRevenue":4680629865,"prevYearOperatingIncome":138408613,"prevYearNetIncome":-117590810,"source":"11014","updatedAt":"2026-08-26T22:29:16.584Z"},{"stockCode":"204840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9534802831,"operatingIncome":-294089953,"netIncome":-201412817,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:16.588Z"},{"stockCode":"204840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9433733122,"operatingIncome":34628475,"netIncome":-119998685,"prevYearRevenue":7839165466,"prevYearOperatingIncome":128308057,"prevYearNetIncome":24073119,"source":"11013","updatedAt":"2026-08-26T22:29:16.064Z"},{"stockCode":"204840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":9701712924,"operatingIncome":231013141,"netIncome":81528795,"prevYearRevenue":8358911235,"prevYearOperatingIncome":181602821,"prevYearNetIncome":57055750,"source":"11012","updatedAt":"2026-08-26T22:29:16.350Z"}]}