{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/214370","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":"214370","name":"케어젠","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":39350,"marketCap":2113685250000,"sharesOutstanding":53715000,"asOf":"2026-09-26T15:09:35.492Z"},"valuation":{"fiscalYear":2025,"per":105.17,"perTtm":92.41,"ttmPeriod":"25Q3~26Q2","pbr":9.95,"psr":29.03,"evEbitda":82.98,"ev":2104826282882,"fcff":13667678737,"fcffYield":0.0065,"roe":0.0923,"revenueGrowth":{"y1":-0.1184,"y3":0.0176,"y5":0.0384},"operatingIncomeGrowth":{"y1":-0.4044,"y3":-0.1535,"y5":-0.086},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.326Z"},"price":{"high52w":150100,"low52w":39350,"fromHigh":-0.7378,"returns":[{"label":"1개월","value":-0.2603},{"label":"3개월","value":-0.3909},{"label":"6개월","value":-0.5939},{"label":"1년","value":-0.3431},{"label":"3년","value":0.0194},{"label":"5년","value":1.7994}]},"dividends":[{"fiscalYear":2025,"dps":437,"yieldPct":0.7,"payoutPct":106.3},{"fiscalYear":2024,"dps":640,"yieldPct":2.3,"payoutPct":97},{"fiscalYear":2023,"dps":640,"yieldPct":2.3,"payoutPct":78.8},{"fiscalYear":2022,"dps":2700,"yieldPct":2,"payoutPct":97.4},{"fiscalYear":2021,"dps":2300,"yieldPct":3.5,"payoutPct":89.6},{"fiscalYear":2020,"dps":2000,"yieldPct":2.8,"payoutPct":62.3},{"fiscalYear":2019,"dps":2800,"yieldPct":3.7,"payoutPct":98.9},{"fiscalYear":2018,"dps":600,"yieldPct":0.8,"payoutPct":37.8}],"annual":[{"fiscalYear":2015,"statement":"별도","revenue":30233597535,"operatingIncome":13830253407,"netIncome":12810953922,"controllingNetIncome":null,"ebitda":null,"fcff":3873158660,"cfo":11957000821,"capex":8083842161,"totalAssets":249422702426,"totalLiabilities":8305798944,"totalEquity":241116903482,"cash":126960482863,"totalDebt":0},{"fiscalYear":2016,"statement":"연결","revenue":30904870647,"operatingIncome":10691314944,"netIncome":11369732033,"controllingNetIncome":11568940738,"ebitda":null,"fcff":-20256702714,"cfo":-15957721199,"capex":4298981515,"totalAssets":230681994725,"totalLiabilities":10980927224,"totalEquity":219701067501,"cash":70532008114,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":46531030175,"operatingIncome":21938369992,"netIncome":18229326873,"controllingNetIncome":18426365118,"ebitda":null,"fcff":41970247193,"cfo":47878709695,"capex":5908462502,"totalAssets":221822603101,"totalLiabilities":11425606293,"totalEquity":210396996808,"cash":49995900353,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":51211119937,"operatingIncome":19743760837,"netIncome":16251788540,"controllingNetIncome":16490509431,"ebitda":22072469545,"fcff":-9611779319,"cfo":-6821342120,"capex":2790437199,"totalAssets":218938147534,"totalLiabilities":14266470810,"totalEquity":204671676724,"cash":17462853849,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":64698623362,"operatingIncome":35375014087,"netIncome":28019473514,"controllingNetIncome":28069500978,"ebitda":37331110009,"fcff":62156412851,"cfo":69659446950,"capex":7503034099,"totalAssets":231847040571,"totalLiabilities":14970961506,"totalEquity":216876079065,"cash":21690263596,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":60295113424,"operatingIncome":31977802907,"netIncome":31449220782,"controllingNetIncome":31478428447,"ebitda":33590467252,"fcff":8959935240,"cfo":30775990492,"capex":21819925746,"totalAssets":216556145567,"totalLiabilities":11314026520,"totalEquity":205242119047,"cash":15977376963,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":59087882662,"operatingIncome":28204290924,"netIncome":25184092612,"controllingNetIncome":25318235083,"ebitda":30467640080,"fcff":46654198329,"cfo":51922402494,"capex":5268204165,"totalAssets":226759967922,"totalLiabilities":16965547103,"totalEquity":209794420819,"cash":22249157221,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":69097674884,"operatingIncome":33625928175,"netIncome":27216920225,"controllingNetIncome":27266928432,"ebitda":37502543383,"fcff":-30705848202,"cfo":-27680623280,"capex":3025224922,"totalAssets":234070032770,"totalLiabilities":18092034704,"totalEquity":215977998066,"cash":5179025910,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":79209511675,"operatingIncome":40377972813,"netIncome":39929880781,"controllingNetIncome":39929880781,"ebitda":45715112794,"fcff":18902366103,"cfo":28602567224,"capex":9700201121,"totalAssets":247277104118,"totalLiabilities":19978209343,"totalEquity":227298894775,"cash":31527525960,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":82585947786,"operatingIncome":34249787129,"netIncome":32313654383,"controllingNetIncome":32313654383,"ebitda":39365884041,"fcff":-53485334873,"cfo":13486611789,"capex":66971946662,"totalAssets":240696868067,"totalLiabilities":17719088633,"totalEquity":222977779434,"cash":5071349626,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":72807992793,"operatingIncome":20399783833,"netIncome":20098549915,"controllingNetIncome":20098549915,"ebitda":25366693163,"fcff":13667678737,"cfo":18589458609,"capex":4921779872,"totalAssets":231273422155,"totalLiabilities":18798651532,"totalEquity":212474770623,"cash":8858967118,"totalDebt":null}],"quarterly":[{"stockCode":"214370","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":17087883245,"operatingIncome":9865009029,"netIncome":10155109355,"prevYearRevenue":20316660776,"prevYearOperatingIncome":12686105394,"prevYearNetIncome":11697425435,"source":"11014","updatedAt":"2026-08-26T22:19:41.738Z"},{"stockCode":"214370","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":16310233968,"operatingIncome":-7073177422,"netIncome":-3281463203,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:41.743Z"},{"stockCode":"214370","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22703788716,"operatingIncome":10211190041,"netIncome":11694622361,"prevYearRevenue":21291683667,"prevYearOperatingIncome":10165915643,"prevYearNetIncome":8430096284,"source":"11013","updatedAt":"2026-08-26T22:19:41.198Z"},{"stockCode":"214370","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":18794592274,"operatingIncome":5236513813,"netIncome":4304583647,"prevYearRevenue":18118191913,"prevYearOperatingIncome":7442036583,"prevYearNetIncome":4794807479,"source":"11012","updatedAt":"2026-08-26T22:19:41.425Z"}]}