{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/222110","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":"222110","name":"팬젠","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":4830,"marketCap":65275078470,"sharesOutstanding":13514509,"asOf":"2026-09-26T15:09:35.497Z"},"valuation":{"fiscalYear":2025,"per":31.83,"perTtm":57.66,"ttmPeriod":"25Q3~26Q2","pbr":2.18,"psr":4.87,"evEbitda":25.41,"ev":61519638690,"fcff":-547487102,"fcffYield":-0.0089,"roe":0.0748,"revenueGrowth":{"y1":-0.0856,"y3":0.2732,"y5":0.1673},"operatingIncomeGrowth":{"y1":0.4765,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.396Z"},"price":{"high52w":7340,"low52w":4330,"fromHigh":-0.342,"returns":[{"label":"1개월","value":-0.0417},{"label":"3개월","value":0.1155},{"label":"6개월","value":-0.1218},{"label":"1년","value":-0.1977},{"label":"3년","value":-0.1541},{"label":"5년","value":-0.4744}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":5679471336,"operatingIncome":-3043553344,"netIncome":-4630125556,"controllingNetIncome":null,"ebitda":-2198574757,"fcff":-6675314819,"cfo":-5610441456,"capex":1064873363,"totalAssets":45609711679,"totalLiabilities":18668913505,"totalEquity":26940798174,"cash":6927290611,"totalDebt":16171516608},{"fiscalYear":2019,"statement":"별도","revenue":2881328518,"operatingIncome":-7978022910,"netIncome":-8937570680,"controllingNetIncome":null,"ebitda":-5835352596,"fcff":-4500875868,"cfo":-3662195914,"capex":838679954,"totalAssets":39082939146,"totalLiabilities":20656552744,"totalEquity":18426386402,"cash":4363336600,"totalDebt":17385925616},{"fiscalYear":2020,"statement":"별도","revenue":6191154710,"operatingIncome":-3700350662,"netIncome":-4355980315,"controllingNetIncome":null,"ebitda":-1291727794,"fcff":-5453258899,"cfo":-4680879592,"capex":772379307,"totalAssets":36308882180,"totalLiabilities":22097718970,"totalEquity":14211163210,"cash":8139296426,"totalDebt":18398863067},{"fiscalYear":2021,"statement":"별도","revenue":7935564918,"operatingIncome":-3288356744,"netIncome":-3310318397,"controllingNetIncome":null,"ebitda":-1919671891,"fcff":-4798008018,"cfo":-3323963598,"capex":1474459748,"totalAssets":43276914854,"totalLiabilities":22179045100,"totalEquity":21097869754,"cash":8901477372,"totalDebt":18698500989},{"fiscalYear":2022,"statement":"별도","revenue":6500657968,"operatingIncome":-4590629269,"netIncome":-4493832137,"controllingNetIncome":null,"ebitda":-3052014342,"fcff":-4236002116,"cfo":-3502571109,"capex":733846458,"totalAssets":20673675472,"totalLiabilities":3454202506,"totalEquity":17219472966,"cash":892459710,"totalDebt":5487732},{"fiscalYear":2023,"statement":"별도","revenue":7315125370,"operatingIncome":-4225497054,"netIncome":-4488830770,"controllingNetIncome":null,"ebitda":-3342187099,"fcff":-3933815235,"cfo":-3450617814,"capex":484984809,"totalAssets":20741155638,"totalLiabilities":8175177800,"totalEquity":12565977838,"cash":45404243,"totalDebt":3930382},{"fiscalYear":2024,"statement":"별도","revenue":14672686810,"operatingIncome":1020165959,"netIncome":943686868,"controllingNetIncome":null,"ebitda":2428992000,"fcff":2613881964,"cfo":2986923382,"capex":374123453,"totalAssets":30544682369,"totalLiabilities":5635969023,"totalEquity":24908713346,"cash":1430113807,"totalDebt":2235528},{"fiscalYear":2025,"statement":"별도","revenue":13416632780,"operatingIncome":1506235749,"netIncome":2050626610,"controllingNetIncome":null,"ebitda":2421258601,"fcff":-547487102,"cfo":189812919,"capex":737418200,"totalAssets":32700285210,"totalLiabilities":2776156154,"totalEquity":29924129056,"cash":3755830808,"totalDebt":391028}],"quarterly":[{"stockCode":"222110","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":4012796560,"operatingIncome":376899082,"netIncome":531943000,"prevYearRevenue":4595009775,"prevYearOperatingIncome":1333633116,"prevYearNetIncome":1188315211,"source":"11014","updatedAt":"2026-08-26T22:29:44.426Z"},{"stockCode":"222110","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":2477146868,"operatingIncome":-403939856,"netIncome":-102195802,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:44.430Z"},{"stockCode":"222110","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":3731518363,"operatingIncome":482122010,"netIncome":750593666,"prevYearRevenue":3441287044,"prevYearOperatingIncome":700740071,"prevYearNetIncome":736239038,"source":"11013","updatedAt":"2026-08-26T22:29:43.868Z"},{"stockCode":"222110","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":3955577500,"operatingIncome":-219711965,"netIncome":-48194335,"prevYearRevenue":3485402308,"prevYearOperatingIncome":832536452,"prevYearNetIncome":884640374,"source":"11012","updatedAt":"2026-08-26T22:29:44.147Z"}]}