{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/206650","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":"206650","name":"유바이오로직스","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":8320,"marketCap":305779194240,"sharesOutstanding":36752307,"asOf":"2026-09-26T15:09:35.489Z"},"valuation":{"fiscalYear":2025,"per":7.41,"perTtm":10.54,"ttmPeriod":"25Q3~26Q2","pbr":1.74,"psr":2.05,"evEbitda":3.27,"ev":282106277024,"fcff":32437385304,"fcffYield":0.115,"roe":0.2685,"revenueGrowth":{"y1":0.5535,"y3":0.3907,"y5":0.3926},"operatingIncomeGrowth":{"y1":0.7675,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.359Z"},"price":{"high52w":16200,"low52w":7390,"fromHigh":-0.4864,"returns":[{"label":"1개월","value":-0.0578},{"label":"3개월","value":0.0109},{"label":"6개월","value":-0.4157},{"label":"1년","value":-0.3711},{"label":"3년","value":-0.2091},{"label":"5년","value":-0.8362}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":24891999062,"operatingIncome":5312039384,"netIncome":3780519903,"controllingNetIncome":null,"ebitda":null,"fcff":-21719137182,"cfo":2936794204,"capex":24755471141,"totalAssets":68237555288,"totalLiabilities":42693163416,"totalEquity":25544391872,"cash":11355925448,"totalDebt":19290057127},{"fiscalYear":2019,"statement":"별도","revenue":33072579699,"operatingIncome":9809354799,"netIncome":-881624055,"controllingNetIncome":null,"ebitda":null,"fcff":-14491111326,"cfo":12878282894,"capex":27674958845,"totalAssets":92765393274,"totalLiabilities":57813401554,"totalEquity":34951991720,"cash":5667389715,"totalDebt":24818067068},{"fiscalYear":2020,"statement":"별도","revenue":28489676012,"operatingIncome":-5962319183,"netIncome":-60134488690,"controllingNetIncome":null,"ebitda":-1782144681,"fcff":-10451951450,"cfo":-913537169,"capex":9938380641,"totalAssets":155955270562,"totalLiabilities":59078735732,"totalEquity":96876534830,"cash":53088170903,"totalDebt":19465324858},{"fiscalYear":2021,"statement":"연결","revenue":39384938147,"operatingIncome":-7229530888,"netIncome":-28024705473,"controllingNetIncome":-27574028750,"ebitda":-1430591747,"fcff":-16328237246,"cfo":-7601892570,"capex":9159082754,"totalAssets":150437840260,"totalLiabilities":33174952053,"totalEquity":117262888207,"cash":6534628242,"totalDebt":12500000000},{"fiscalYear":2022,"statement":"연결","revenue":55466694236,"operatingIncome":-3768601411,"netIncome":-3437380138,"controllingNetIncome":-1098855365,"ebitda":-63214729,"fcff":-18353915733,"cfo":6440151985,"capex":25235676171,"totalAssets":162065914938,"totalLiabilities":42630827869,"totalEquity":119435087069,"cash":11044022356,"totalDebt":12500000000},{"fiscalYear":2023,"statement":"연결","revenue":69365660612,"operatingIncome":7699109509,"netIncome":-15359662286,"controllingNetIncome":-13878968426,"ebitda":60640008572,"fcff":-16623022013,"cfo":26451775865,"capex":43657113057,"totalAssets":151805702960,"totalLiabilities":46988061439,"totalEquity":104817641521,"cash":9897177668,"totalDebt":2800000000},{"fiscalYear":2024,"statement":"별도","revenue":96035297831,"operatingIncome":34321335803,"netIncome":18991722463,"controllingNetIncome":19116893105,"ebitda":38239797871,"fcff":31938791499,"cfo":43211897739,"capex":11817284090,"totalAssets":202084808067,"totalLiabilities":70052296606,"totalEquity":132032511461,"cash":22854164508,"totalDebt":8500000000},{"fiscalYear":2025,"statement":"별도","revenue":149195024704,"operatingIncome":60663218448,"netIncome":41264003840,"controllingNetIncome":41264003840,"ebitda":86149985578,"fcff":32437385304,"cfo":49100608879,"capex":16957464271,"totalAssets":240225281667,"totalLiabilities":64868557569,"totalEquity":175356724098,"cash":23672917216,"totalDebt":0}],"quarterly":[{"stockCode":"206650","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":41115380764,"operatingIncome":18907297050,"netIncome":17425463292,"prevYearRevenue":36152036156,"prevYearOperatingIncome":16978619900,"prevYearNetIncome":16091429537,"source":"11014","updatedAt":"2026-08-26T22:22:43.714Z"},{"stockCode":"206650","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":32334857309,"operatingIncome":13605343731,"netIncome":414000050,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:43.718Z"},{"stockCode":"206650","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":15642562304,"operatingIncome":2192023047,"netIncome":3663072210,"prevYearRevenue":39510692241,"prevYearOperatingIncome":16910300644,"prevYearNetIncome":15695595564,"source":"11013","updatedAt":"2026-08-26T22:22:43.188Z"},{"stockCode":"206650","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":33219694674,"operatingIncome":8576674714,"netIncome":7502444753,"prevYearRevenue":36234094390,"prevYearOperatingIncome":11240277023,"prevYearNetIncome":7728944934,"source":"11012","updatedAt":"2026-08-26T22:22:43.459Z"}]}