{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/218150","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":"218150","name":"미래생명자원","market":"KOSDAQ","sector":"동물용 사료 및 조제식품 제조업","lastPrice":1931,"marketCap":39422913662,"sharesOutstanding":20415802,"asOf":"2026-09-26T15:09:35.495Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.98,"psr":0.58,"evEbitda":53.22,"ev":42298585937,"fcff":4255386381,"fcffYield":0.1006,"roe":-0.0776,"revenueGrowth":{"y1":0.0817,"y3":-0.037,"y5":0.073},"operatingIncomeGrowth":{"y1":-8.8534,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.478Z"},"price":{"high52w":3470,"low52w":1622,"fromHigh":-0.4435,"returns":[{"label":"1개월","value":-0.0626},{"label":"3개월","value":0.1905},{"label":"6개월","value":-0.371},{"label":"1년","value":-0.4157},{"label":"3년","value":-0.5601},{"label":"5년","value":-0.501}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":35199453558,"operatingIncome":1981143421,"netIncome":1776466947,"controllingNetIncome":1776466947,"ebitda":2263884253,"fcff":-5930507660,"cfo":-477752131,"capex":5667450699,"totalAssets":34085139652,"totalLiabilities":5662623558,"totalEquity":28422516094,"cash":2081217757,"totalDebt":3666887217},{"fiscalYear":2019,"statement":"연결","revenue":50079354553,"operatingIncome":1464908299,"netIncome":1029761329,"controllingNetIncome":1029761329,"ebitda":2122549431,"fcff":3370800717,"cfo":3563830798,"capex":450048885,"totalAssets":38518767792,"totalLiabilities":8857799331,"totalEquity":29660968461,"cash":4464705449,"totalDebt":3399649923},{"fiscalYear":2020,"statement":"연결","revenue":47497013583,"operatingIncome":1415471080,"netIncome":953202990,"controllingNetIncome":951834927,"ebitda":2135700147,"fcff":846662287,"cfo":848311123,"capex":219744333,"totalAssets":39064209554,"totalLiabilities":8376948654,"totalEquity":30687260900,"cash":2811136540,"totalDebt":4437955016},{"fiscalYear":2021,"statement":"연결","revenue":66668150529,"operatingIncome":1855031886,"netIncome":1078926244,"controllingNetIncome":1142712022,"ebitda":2775806187,"fcff":2562094554,"cfo":2982494550,"capex":546142079,"totalAssets":55389918564,"totalLiabilities":22330648633,"totalEquity":33059269931,"cash":18149046618,"totalDebt":16838699118},{"fiscalYear":2022,"statement":"연결","revenue":75635321633,"operatingIncome":1582783593,"netIncome":878147425,"controllingNetIncome":962765439,"ebitda":2611887686,"fcff":854421323,"cfo":1192028691,"capex":488082298,"totalAssets":56095254985,"totalLiabilities":15260426110,"totalEquity":40834828875,"cash":7551763015,"totalDebt":3141311675},{"fiscalYear":2023,"statement":"연결","revenue":60015912443,"operatingIncome":20185933,"netIncome":359209934,"controllingNetIncome":441345752,"ebitda":1075803789,"fcff":2814337240,"cfo":3229595360,"capex":628018933,"totalAssets":51590515216,"totalLiabilities":7430362056,"totalEquity":44160153160,"cash":1992146253,"totalDebt":600000000},{"fiscalYear":2024,"statement":"연결","revenue":62453269047,"operatingIncome":183738401,"netIncome":-419728670,"controllingNetIncome":-433497121,"ebitda":1356923949,"fcff":-727479551,"cfo":-966333641,"capex":103950168,"totalAssets":63909287180,"totalLiabilities":18237359146,"totalEquity":45671928034,"cash":4834760792,"totalDebt":872500000},{"fiscalYear":2025,"statement":"연결","revenue":67554559835,"operatingIncome":-1442979294,"netIncome":-2989604139,"controllingNetIncome":-3259459296,"ebitda":794714408,"fcff":4255386381,"cfo":4401015953,"capex":454354730,"totalAssets":58963721591,"totalLiabilities":16210903210,"totalEquity":42752818381,"cash":6108250425,"totalDebt":8983922700}],"quarterly":[{"stockCode":"218150","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":18691107142,"operatingIncome":1238105293,"netIncome":946416080,"prevYearRevenue":18523201690,"prevYearOperatingIncome":550961668,"prevYearNetIncome":602912234,"source":"11014","updatedAt":"2026-08-26T22:31:53.097Z"},{"stockCode":"218150","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":17394753685,"operatingIncome":-3339830086,"netIncome":-4983177497,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:53.101Z"},{"stockCode":"218150","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17038069429,"operatingIncome":438614224,"netIncome":537374167,"prevYearRevenue":14703914349,"prevYearOperatingIncome":155396792,"prevYearNetIncome":570346178,"source":"11013","updatedAt":"2026-08-26T22:31:52.571Z"},{"stockCode":"218150","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":19339898956,"operatingIncome":697841558,"netIncome":27282364,"prevYearRevenue":16764784659,"prevYearOperatingIncome":503348707,"prevYearNetIncome":207731694,"source":"11012","updatedAt":"2026-08-26T22:31:52.824Z"}]}