{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/208370","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":"208370","name":"셀바스헬스케어","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":2320,"marketCap":59718108480,"sharesOutstanding":25740564,"asOf":"2026-09-26T15:09:35.490Z"},"valuation":{"fiscalYear":2025,"per":15.36,"perTtm":6.87,"ttmPeriod":"25Q3~26Q2","pbr":0.84,"psr":1.94,"evEbitda":null,"ev":52061070833,"fcff":-722937589,"fcffYield":-0.0139,"roe":0.0576,"revenueGrowth":{"y1":-0.0277,"y3":0.0364,"y5":0.0782},"operatingIncomeGrowth":{"y1":-1.0493,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.477Z"},"price":{"high52w":6650,"low52w":2185,"fromHigh":-0.6511,"returns":[{"label":"1개월","value":-0.0626},{"label":"3개월","value":-0.0955},{"label":"6개월","value":-0.5043},{"label":"1년","value":-0.3982},{"label":"3년","value":-0.7938},{"label":"5년","value":-0.0739}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":20026268449,"operatingIncome":-13179400702,"netIncome":-19992169627,"controllingNetIncome":-19992169627,"ebitda":-9801529077,"fcff":-7615218645,"cfo":-6897734040,"capex":1353424186,"totalAssets":41258590258,"totalLiabilities":26653781868,"totalEquity":14604808390,"cash":1429177965,"totalDebt":21789090910},{"fiscalYear":2019,"statement":"연결","revenue":22351230199,"operatingIncome":-3373994418,"netIncome":-3328422480,"controllingNetIncome":-3328422480,"ebitda":-2703080780,"fcff":4221021255,"cfo":3686085861,"capex":152192164,"totalAssets":47106648743,"totalLiabilities":22969160843,"totalEquity":24137487900,"cash":12943161008,"totalDebt":18775454550},{"fiscalYear":2020,"statement":"연결","revenue":21152350538,"operatingIncome":1514932447,"netIncome":758702367,"controllingNetIncome":758702367,"ebitda":7024244549,"fcff":4623158443,"cfo":4226695746,"capex":140334130,"totalAssets":45136873731,"totalLiabilities":20243419222,"totalEquity":24893454509,"cash":9640973515,"totalDebt":16485902253},{"fiscalYear":2021,"statement":"연결","revenue":29089193742,"operatingIncome":3412372392,"netIncome":2471595166,"controllingNetIncome":2471595166,"ebitda":3779021188,"fcff":2905455914,"cfo":2928479594,"capex":375995825,"totalAssets":48984055111,"totalLiabilities":20923611321,"totalEquity":28060443790,"cash":9872183042,"totalDebt":9311387452},{"fiscalYear":2022,"statement":"연결","revenue":27685710222,"operatingIncome":2319433587,"netIncome":2650365206,"controllingNetIncome":2650365206,"ebitda":null,"fcff":-62975762,"cfo":50805068,"capex":360643989,"totalAssets":45107321235,"totalLiabilities":12212659206,"totalEquity":32894662029,"cash":4399230068,"totalDebt":7832938625},{"fiscalYear":2023,"statement":"연결","revenue":29812771015,"operatingIncome":3345879719,"netIncome":5169790540,"controllingNetIncome":5169790540,"ebitda":4059240799,"fcff":3303910384,"cfo":3471660631,"capex":368900065,"totalAssets":66680224017,"totalLiabilities":6583287371,"totalEquity":60096936646,"cash":9818361847,"totalDebt":3239281236},{"fiscalYear":2024,"statement":"연결","revenue":31702268070,"operatingIncome":3273928848,"netIncome":3151898805,"controllingNetIncome":3151898805,"ebitda":3978480256,"fcff":3995123011,"cfo":4499635393,"capex":736893959,"totalAssets":70223345563,"totalLiabilities":6422724040,"totalEquity":63800621523,"cash":13765149609,"totalDebt":2996176825},{"fiscalYear":2025,"statement":"연결","revenue":30824695858,"operatingIncome":-161563032,"netIncome":3889027539,"controllingNetIncome":3889027539,"ebitda":null,"fcff":-722937589,"cfo":304754296,"capex":1101695262,"totalAssets":78988210572,"totalLiabilities":7863037948,"totalEquity":71125172624,"cash":9381634510,"totalDebt":1724596863}],"quarterly":[{"stockCode":"208370","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6707001432,"operatingIncome":540662426,"netIncome":508988524,"prevYearRevenue":8595155474,"prevYearOperatingIncome":1548063757,"prevYearNetIncome":213959901,"source":"11014","updatedAt":"2026-08-26T22:29:53.299Z"},{"stockCode":"208370","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10197202548,"operatingIncome":-21896902,"netIncome":3642431616,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:53.304Z"},{"stockCode":"208370","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6584400190,"operatingIncome":668546228,"netIncome":13222861252,"prevYearRevenue":7216386844,"prevYearOperatingIncome":349022235,"prevYearNetIncome":194033274,"source":"11013","updatedAt":"2026-08-26T22:29:52.782Z"},{"stockCode":"208370","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":8202288926,"operatingIncome":372482444,"netIncome":-8676624327,"prevYearRevenue":6704105034,"prevYearOperatingIncome":-1029350791,"prevYearNetIncome":-456425875,"source":"11012","updatedAt":"2026-08-26T22:29:53.061Z"}]}