{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/206640","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":"206640","name":"바디텍메드","market":"KOSDAQ","sector":"의료용품 및 기타 의약 관련제품 제조업","lastPrice":9300,"marketCap":203743665300,"sharesOutstanding":21907921,"asOf":"2026-09-26T15:09:35.489Z"},"valuation":{"fiscalYear":2025,"per":8.61,"perTtm":7.74,"ttmPeriod":"25Q3~26Q2","pbr":0.88,"psr":1.26,"evEbitda":4.91,"ev":186602269153,"fcff":-11629317691,"fcffYield":-0.0623,"roe":0.1071,"revenueGrowth":{"y1":0.1732,"y3":0.1114,"y5":0.0238},"operatingIncomeGrowth":{"y1":0.1067,"y3":0.0546,"y5":-0.152},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.384Z"},"price":{"high52w":14130,"low52w":9300,"fromHigh":-0.3418,"returns":[{"label":"1개월","value":-0.0792},{"label":"3개월","value":-0.0663},{"label":"6개월","value":-0.2119},{"label":"1년","value":-0.3451},{"label":"3년","value":-0.4959},{"label":"5년","value":-0.5053}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":0.9,"payoutPct":13.8},{"fiscalYear":2024,"dps":150,"yieldPct":0.9,"payoutPct":12},{"fiscalYear":2023,"dps":200,"yieldPct":1,"payoutPct":16.9},{"fiscalYear":2022,"dps":150,"yieldPct":1.5,"payoutPct":13.6},{"fiscalYear":2021,"dps":200,"yieldPct":1.2,"payoutPct":9.6},{"fiscalYear":2020,"dps":200,"yieldPct":0.8,"payoutPct":10.1},{"fiscalYear":2019,"dps":50,"yieldPct":0.5,"payoutPct":10},{"fiscalYear":2018,"dps":50,"yieldPct":0.4,"payoutPct":-68}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":66204377380,"operatingIncome":6494585018,"netIncome":-2471288275,"controllingNetIncome":-1690693844,"ebitda":16518714869,"fcff":2004042935,"cfo":5314864019,"capex":3700155946,"totalAssets":103442303950,"totalLiabilities":35418031204,"totalEquity":68024272746,"cash":26044645100,"totalDebt":26433544153},{"fiscalYear":2019,"statement":"연결","revenue":72798657278,"operatingIncome":15015203977,"netIncome":11897022024,"controllingNetIncome":11649991870,"ebitda":17763377714,"fcff":12567113255,"cfo":17242231865,"capex":5070015097,"totalAssets":101262190222,"totalLiabilities":24155089206,"totalEquity":77107101016,"cash":23820185965,"totalDebt":8230798163},{"fiscalYear":2020,"statement":"연결","revenue":144131041846,"operatingIncome":66016260123,"netIncome":48311779241,"controllingNetIncome":45489250567,"ebitda":73222029774,"fcff":40550777637,"cfo":44642882669,"capex":4291125528,"totalAssets":163474824803,"totalLiabilities":37374317608,"totalEquity":126100507195,"cash":24045165392,"totalDebt":11924884789},{"fiscalYear":2021,"statement":"연결","revenue":157707960354,"operatingIncome":51935958627,"netIncome":47395067413,"controllingNetIncome":44366589210,"ebitda":55785900791,"fcff":31650069057,"cfo":49927140407,"capex":18411365740,"totalAssets":192242056154,"totalLiabilities":31008949218,"totalEquity":161233106936,"cash":38816764981,"totalDebt":6865719226},{"fiscalYear":2022,"statement":"연결","revenue":118076842537,"operatingIncome":24671164725,"netIncome":25281496224,"controllingNetIncome":24151534406,"ebitda":27454607850,"fcff":6223882254,"cfo":23068407644,"capex":16905123035,"totalAssets":195655908180,"totalLiabilities":20825159656,"totalEquity":174830748524,"cash":26261898825,"totalDebt":8895247066},{"fiscalYear":2023,"statement":"연결","revenue":134219239677,"operatingIncome":28476969172,"netIncome":26668388616,"controllingNetIncome":26011617562,"ebitda":35562610678,"fcff":28954055505,"cfo":34299696348,"capex":5630193411,"totalAssets":227901663330,"totalLiabilities":30485131073,"totalEquity":197416532257,"cash":42494133527,"totalDebt":10567793253},{"fiscalYear":2024,"statement":"연결","revenue":138160173429,"operatingIncome":26150858416,"netIncome":27220056540,"controllingNetIncome":31117409614,"ebitda":31153387149,"fcff":12696709224,"cfo":24878655005,"capex":12467614502,"totalAssets":254674448283,"totalLiabilities":31621689672,"totalEquity":223052758611,"cash":47944489066,"totalDebt":11086781004},{"fiscalYear":2025,"statement":"연결","revenue":162093303707,"operatingIncome":28940373359,"netIncome":23879556722,"controllingNetIncome":23652989514,"ebitda":37978266319,"fcff":-11629317691,"cfo":22081112564,"capex":34019731996,"totalAssets":281633435473,"totalLiabilities":37455787471,"totalEquity":244177648002,"cash":19556192634,"totalDebt":2414796487}],"quarterly":[{"stockCode":"206640","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":39945906201,"operatingIncome":6605293639,"netIncome":7807207667,"prevYearRevenue":37591597168,"prevYearOperatingIncome":8828085191,"prevYearNetIncome":6051005717,"source":"11014","updatedAt":"2026-08-26T22:23:55.729Z"},{"stockCode":"206640","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":41565013726,"operatingIncome":5054334903,"netIncome":1356565245,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:55.730Z"},{"stockCode":"206640","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":42847513877,"operatingIncome":6804391221,"netIncome":9497710878,"prevYearRevenue":39101067843,"prevYearOperatingIncome":8079932848,"prevYearNetIncome":7258565075,"source":"11013","updatedAt":"2026-08-26T22:23:55.220Z"},{"stockCode":"206640","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":50417300179,"operatingIncome":8239188530,"netIncome":7649799088,"prevYearRevenue":41481315937,"prevYearOperatingIncome":9200811969,"prevYearNetIncome":7457218735,"source":"11012","updatedAt":"2026-08-26T22:23:55.490Z"}]}