{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/225430","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":"225430","name":"케이엠제약","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":698,"marketCap":4527001150,"sharesOutstanding":6485675,"asOf":"2026-09-26T15:09:35.498Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.16,"psr":0.28,"evEbitda":null,"ev":4176384059,"fcff":2126465451,"fcffYield":0.5092,"roe":-0.1304,"revenueGrowth":{"y1":0.1047,"y3":0.0076,"y5":-0.0695},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.442Z"},"price":{"high52w":4760.3286,"low52w":525,"fromHigh":-0.8534,"returns":[{"label":"1개월","value":-0.4993},{"label":"3개월","value":-0.6009},{"label":"6개월","value":-0.8094},{"label":"1년","value":-0.7619},{"label":"3년","value":-0.8582},{"label":"5년","value":-0.9356}]},"dividends":[{"fiscalYear":2018,"dps":50,"yieldPct":0.24,"payoutPct":5.6},{"fiscalYear":2017,"dps":50,"yieldPct":0.19,"payoutPct":6.2}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":17302126018,"operatingIncome":1571673992,"netIncome":-12330050360,"controllingNetIncome":null,"ebitda":2025843315,"fcff":844725748,"cfo":null,"capex":835349289,"totalAssets":32735715177,"totalLiabilities":8901891489,"totalEquity":23833823688,"cash":2683270069,"totalDebt":6278991104},{"fiscalYear":2019,"statement":"별도","revenue":20338372951,"operatingIncome":-1526030613,"netIncome":-902231229,"controllingNetIncome":null,"ebitda":-810566143,"fcff":-16362913823,"cfo":null,"capex":16323250898,"totalAssets":43142804451,"totalLiabilities":18948436386,"totalEquity":24194368065,"cash":700007334,"totalDebt":16842253209},{"fiscalYear":2020,"statement":"별도","revenue":22928127358,"operatingIncome":712320012,"netIncome":470876708,"controllingNetIncome":null,"ebitda":1854380786,"fcff":-2686918162,"cfo":null,"capex":3736915101,"totalAssets":50240205267,"totalLiabilities":9466406794,"totalEquity":40773798473,"cash":5727019497,"totalDebt":7444719907},{"fiscalYear":2021,"statement":"별도","revenue":22705128224,"operatingIncome":866137999,"netIncome":-611185909,"controllingNetIncome":null,"ebitda":2308251120,"fcff":101381668,"cfo":null,"capex":2365108250,"totalAssets":52675923808,"totalLiabilities":12769803730,"totalEquity":39906120078,"cash":2131447539,"totalDebt":9681309010},{"fiscalYear":2022,"statement":"별도","revenue":15631451503,"operatingIncome":-1246537676,"netIncome":-3924970515,"controllingNetIncome":null,"ebitda":212635664,"fcff":451519581,"cfo":null,"capex":57694880,"totalAssets":51281135526,"totalLiabilities":14953189853,"totalEquity":36327945673,"cash":447749426,"totalDebt":13268268459},{"fiscalYear":2023,"statement":"별도","revenue":17769628477,"operatingIncome":-1090420388,"netIncome":-1320041642,"controllingNetIncome":null,"ebitda":278666302,"fcff":590894362,"cfo":null,"capex":113361659,"totalAssets":50555484165,"totalLiabilities":15076886097,"totalEquity":35478598068,"cash":953369520,"totalDebt":3175082448},{"fiscalYear":2024,"statement":"별도","revenue":14474795637,"operatingIncome":-2569066609,"netIncome":-4573316063,"controllingNetIncome":null,"ebitda":-1234231282,"fcff":-2513464333,"cfo":null,"capex":368852751,"totalAssets":48973234559,"totalLiabilities":16358123221,"totalEquity":32615111338,"cash":221054047,"totalDebt":0},{"fiscalYear":2025,"statement":"별도","revenue":15989987109,"operatingIncome":-2922979774,"netIncome":-3968100959,"controllingNetIncome":null,"ebitda":-1912719603,"fcff":2126465451,"cfo":null,"capex":262426763,"totalAssets":46393264312,"totalLiabilities":18126866991,"totalEquity":28266397321,"cash":350617091,"totalDebt":0}],"quarterly":[{"stockCode":"225430","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":4376320591,"operatingIncome":-809284428,"netIncome":-1015450779,"prevYearRevenue":3298777433,"prevYearOperatingIncome":-752663430,"prevYearNetIncome":-950174507,"source":"11014","updatedAt":"2026-08-26T22:36:02.993Z"},{"stockCode":"225430","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":4294012587,"operatingIncome":-851025312,"netIncome":-1164830952,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:36:02.996Z"},{"stockCode":"225430","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":4467863814,"operatingIncome":-658756876,"netIncome":-834157583,"prevYearRevenue":4078475198,"prevYearOperatingIncome":-541995548,"prevYearNetIncome":-824319466,"source":"11013","updatedAt":"2026-08-26T22:36:02.438Z"},{"stockCode":"225430","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":3836902301,"operatingIncome":-585377607,"netIncome":-756692042,"prevYearRevenue":3241178733,"prevYearOperatingIncome":-720674486,"prevYearNetIncome":-963938762,"source":"11012","updatedAt":"2026-08-26T22:36:02.727Z"}]}