{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/225220","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":"225220","name":"제놀루션","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":1414,"marketCap":27134689694,"sharesOutstanding":19190021,"asOf":"2026-09-26T15:09:35.498Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.4,"psr":2.89,"evEbitda":null,"ev":27765310532,"fcff":-6771295876,"fcffYield":-0.2439,"roe":-0.1566,"revenueGrowth":{"y1":0.3179,"y3":-0.3726,"y5":-0.3566},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.042Z"},"price":{"high52w":2315,"low52w":1030,"fromHigh":-0.3892,"returns":[{"label":"1개월","value":0.0552},{"label":"3개월","value":0.267},{"label":"6개월","value":-0.2231},{"label":"1년","value":-0.3798},{"label":"3년","value":-0.6551},{"label":"5년","value":-0.8336}]},"dividends":[{"fiscalYear":2021,"dps":400,"yieldPct":2.56,"payoutPct":10.74},{"fiscalYear":2020,"dps":700,"yieldPct":2.62,"payoutPct":10.45}],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":85302769676,"operatingIncome":54041351934,"netIncome":32046121093,"controllingNetIncome":null,"ebitda":54391600852,"fcff":36528057378,"cfo":45970695656,"capex":9550827338,"totalAssets":83773904925,"totalLiabilities":22482664316,"totalEquity":61291240609,"cash":43956608057,"totalDebt":6646876000},{"fiscalYear":2021,"statement":"별도","revenue":72834041419,"operatingIncome":41281483602,"netIncome":34394097081,"controllingNetIncome":null,"ebitda":null,"fcff":20731906011,"cfo":25732375704,"capex":5131209170,"totalAssets":94941432738,"totalLiabilities":12738160447,"totalEquity":82203272291,"cash":33916264091,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":38084568962,"operatingIncome":14736700926,"netIncome":14601873870,"controllingNetIncome":null,"ebitda":15832746267,"fcff":-8698537414,"cfo":13550961139,"capex":22544531246,"totalAssets":114453734889,"totalLiabilities":19754934993,"totalEquity":94698799896,"cash":7300920982,"totalDebt":59287950},{"fiscalYear":2023,"statement":"연결","revenue":9761301415,"operatingIncome":-7091383866,"netIncome":-5550372069,"controllingNetIncome":-5511618669,"ebitda":-4519613842,"fcff":-7442715406,"cfo":-1135534850,"capex":6883175726,"totalAssets":113437821886,"totalLiabilities":25780678694,"totalEquity":87657143192,"cash":6083964284,"totalDebt":15071787282},{"fiscalYear":2024,"statement":"연결","revenue":7135737397,"operatingIncome":-9163973133,"netIncome":-7208794822,"controllingNetIncome":-6825574713,"ebitda":-7384632043,"fcff":-13312113407,"cfo":-1432716201,"capex":12186228046,"totalAssets":106452770644,"totalLiabilities":26055925308,"totalEquity":80396845336,"cash":32174732039,"totalDebt":94565681},{"fiscalYear":2025,"statement":"연결","revenue":9404347334,"operatingIncome":-8641919728,"netIncome":-12589592571,"controllingNetIncome":-11642564015,"ebitda":-2198721406,"fcff":-6771295876,"cfo":-7011562410,"capex":439863562,"totalAssets":93786805001,"totalLiabilities":25908208565,"totalEquity":67878596436,"cash":18796088264,"totalDebt":19426709102}],"quarterly":[{"stockCode":"225220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2069097683,"operatingIncome":-2439993259,"netIncome":-1255614573,"prevYearRevenue":1690729384,"prevYearOperatingIncome":-2498663825,"prevYearNetIncome":-3293950260,"source":"11014","updatedAt":"2026-08-26T22:33:49.480Z"},{"stockCode":"225220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2384883714,"operatingIncome":-2022274470,"netIncome":-5336800096,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:49.483Z"},{"stockCode":"225220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2485770989,"operatingIncome":-1382021731,"netIncome":440030472,"prevYearRevenue":2068700556,"prevYearOperatingIncome":-2484966579,"prevYearNetIncome":-2254375184,"source":"11013","updatedAt":"2026-08-26T22:33:48.963Z"},{"stockCode":"225220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3091647007,"operatingIncome":-1594399749,"netIncome":502780684,"prevYearRevenue":2881665381,"prevYearOperatingIncome":-1694685420,"prevYearNetIncome":-3742802718,"source":"11012","updatedAt":"2026-08-26T22:33:49.197Z"}]}