{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/216080","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":"216080","name":"제테마","market":"KOSDAQ","sector":"의료용품 및 기타 의약 관련제품 제조업","lastPrice":7110,"marketCap":265111273890,"sharesOutstanding":37287099,"asOf":"2026-09-26T15:09:35.494Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":4.05,"psr":3.45,"evEbitda":null,"ev":341009234689,"fcff":-2105064229,"fcffYield":-0.0062,"roe":-0.0959,"revenueGrowth":{"y1":0.1223,"y3":0.1869,"y5":0.3007},"operatingIncomeGrowth":{"y1":-0.071,"y3":-0.0158,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.418Z"},"price":{"high52w":10890,"low52w":4050,"fromHigh":-0.3471,"returns":[{"label":"1개월","value":0.4705},{"label":"3개월","value":0.671},{"label":"6개월","value":-0.1265},{"label":"1년","value":0.187},{"label":"3년","value":-0.3609},{"label":"5년","value":-0.5745}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":13300387700,"operatingIncome":-10734910281,"netIncome":-14724377717,"controllingNetIncome":null,"ebitda":-9158349556,"fcff":-21054227589,"cfo":-8107239261,"capex":12946988328,"totalAssets":62286132695,"totalLiabilities":28348567711,"totalEquity":33937564984,"cash":3030370005,"totalDebt":14569623999},{"fiscalYear":2020,"statement":"별도","revenue":20659506249,"operatingIncome":-5586923698,"netIncome":-9326884369,"controllingNetIncome":null,"ebitda":-1929401936,"fcff":-1540051352,"cfo":1565786637,"capex":3217254889,"totalAssets":66860281615,"totalLiabilities":25296767604,"totalEquity":41563514011,"cash":16941512787,"totalDebt":15792834752},{"fiscalYear":2021,"statement":"별도","revenue":33222759331,"operatingIncome":2278946076,"netIncome":10884104996,"controllingNetIncome":null,"ebitda":3785155475,"fcff":-9698952870,"cfo":6158254449,"capex":16270342763,"totalAssets":147925225081,"totalLiabilities":93363711118,"totalEquity":54561513963,"cash":75198130505,"totalDebt":57319014176},{"fiscalYear":2022,"statement":"별도","revenue":45993818218,"operatingIncome":4005811892,"netIncome":1455004314,"controllingNetIncome":null,"ebitda":12510492530,"fcff":-49288534317,"cfo":14176281769,"capex":63991977261,"totalAssets":188353597818,"totalLiabilities":131406988877,"totalEquity":56946608941,"cash":20874573086,"totalDebt":107409900675},{"fiscalYear":2023,"statement":"연결","revenue":58716076773,"operatingIncome":2633639012,"netIncome":13604191635,"controllingNetIncome":13965914305,"ebitda":6771057086,"fcff":2286472181,"cfo":6882676924,"capex":7210365691,"totalAssets":244228998208,"totalLiabilities":171173063335,"totalEquity":73055934873,"cash":46218442070,"totalDebt":71849697154},{"fiscalYear":2024,"statement":"연결","revenue":68520182954,"operatingIncome":4110925721,"netIncome":-2605426220,"controllingNetIncome":-188252851,"ebitda":null,"fcff":-1989957980,"cfo":3716839269,"capex":8794030499,"totalAssets":222716913359,"totalLiabilities":151288990537,"totalEquity":71427922822,"cash":23096718703,"totalDebt":78048111709},{"fiscalYear":2025,"statement":"연결","revenue":76902884066,"operatingIncome":3819154313,"netIncome":-7440739548,"controllingNetIncome":-6602741705,"ebitda":null,"fcff":-2105064229,"cfo":11053611923,"capex":15852754654,"totalAssets":209135993481,"totalLiabilities":144133686341,"totalEquity":65002307140,"cash":4888614003,"totalDebt":80786574802}],"quarterly":[{"stockCode":"216080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":20118949842,"operatingIncome":1018091510,"netIncome":-2804630521,"prevYearRevenue":14961980874,"prevYearOperatingIncome":244304810,"prevYearNetIncome":-3670866337,"source":"11014","updatedAt":"2026-08-26T22:24:51.084Z"},{"stockCode":"216080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":20377934552,"operatingIncome":1172607534,"netIncome":1923643124,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:51.087Z"},{"stockCode":"216080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16003577296,"operatingIncome":-665322358,"netIncome":-2402698902,"prevYearRevenue":15833071688,"prevYearOperatingIncome":-143686931,"prevYearNetIncome":-4088451688,"source":"11013","updatedAt":"2026-08-26T22:24:50.556Z"},{"stockCode":"216080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20082245184,"operatingIncome":2305643433,"netIncome":1351121994,"prevYearRevenue":20572927984,"prevYearOperatingIncome":1772142200,"prevYearNetIncome":-2469305581,"source":"11012","updatedAt":"2026-08-26T22:24:50.795Z"}]}