{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/226400","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":"226400","name":"오스테오닉","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":4130,"marketCap":85332412130,"sharesOutstanding":20661601,"asOf":"2026-09-26T15:09:35.499Z"},"valuation":{"fiscalYear":2025,"per":11.38,"perTtm":8.36,"ttmPeriod":"25Q3~26Q2","pbr":1.26,"psr":1.88,"evEbitda":7.59,"ev":87727357774,"fcff":716541484,"fcffYield":0.0082,"roe":0.1183,"revenueGrowth":{"y1":0.3259,"y3":0.3177,"y5":0.2919},"operatingIncomeGrowth":{"y1":0.2873,"y3":0.5196,"y5":1.0793},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.447Z"},"price":{"high52w":7640,"low52w":3745,"fromHigh":-0.4594,"returns":[{"label":"1개월","value":-0.0339},{"label":"3개월","value":0.1028},{"label":"6개월","value":-0.4014},{"label":"1년","value":-0.4411},{"label":"3년","value":-0.1259},{"label":"5년","value":0.0644}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":9084785718,"operatingIncome":135795816,"netIncome":-6636572260,"controllingNetIncome":null,"ebitda":4534317649,"fcff":-6645898438,"cfo":317534413,"capex":7090052980,"totalAssets":43998744660,"totalLiabilities":15501689175,"totalEquity":28497055485,"cash":9997257425,"totalDebt":9576425785},{"fiscalYear":2019,"statement":"별도","revenue":11161203802,"operatingIncome":479506446,"netIncome":498678848,"controllingNetIncome":null,"ebitda":1899166491,"fcff":-9878873671,"cfo":-2458117377,"capex":7641540210,"totalAssets":52317322047,"totalLiabilities":23360616830,"totalEquity":28956705217,"cash":5370322325,"totalDebt":12779010240},{"fiscalYear":2020,"statement":"별도","revenue":12614550513,"operatingIncome":228039638,"netIncome":-5380648244,"controllingNetIncome":null,"ebitda":5606823085,"fcff":-358950074,"cfo":2751675711,"capex":3277816931,"totalAssets":63330126697,"totalLiabilities":39048640102,"totalEquity":24281486595,"cash":9955036562,"totalDebt":11415884993},{"fiscalYear":2021,"statement":"별도","revenue":15597796412,"operatingIncome":579411976,"netIncome":-2851720328,"controllingNetIncome":null,"ebitda":3376086809,"fcff":-703908167,"cfo":2945721668,"capex":3821495413,"totalAssets":64170418083,"totalLiabilities":28638524478,"totalEquity":35531893605,"cash":9442145961,"totalDebt":3206995441},{"fiscalYear":2022,"statement":"연결","revenue":19838547123,"operatingIncome":2526176814,"netIncome":835529711,"controllingNetIncome":null,"ebitda":3241621415,"fcff":1864587480,"cfo":3985352628,"capex":2306584660,"totalAssets":61525196561,"totalLiabilities":25024677636,"totalEquity":36500518925,"cash":12294925465,"totalDebt":4932284275},{"fiscalYear":2023,"statement":"연결","revenue":27798503886,"operatingIncome":4842541601,"netIncome":null,"controllingNetIncome":3657727000,"ebitda":5201992028,"fcff":-2450440498,"cfo":4140247575,"capex":6973018590,"totalAssets":71739369303,"totalLiabilities":19862481390,"totalEquity":51876887913,"cash":4134058714,"totalDebt":7205840175},{"fiscalYear":2024,"statement":"연결","revenue":34234509043,"operatingIncome":6885710035,"netIncome":5649607026,"controllingNetIncome":5649607026,"ebitda":8639033188,"fcff":-1695432103,"cfo":4718606794,"capex":7050753367,"totalAssets":89920353491,"totalLiabilities":30595885707,"totalEquity":59324467784,"cash":9993991659,"totalDebt":15145160254},{"fiscalYear":2025,"statement":"연결","revenue":45393099435,"operatingIncome":8863962789,"netIncome":7498732160,"controllingNetIncome":7498732160,"ebitda":11563028754,"fcff":716541484,"cfo":9015867626,"capex":8950777866,"totalAssets":100428294354,"totalLiabilities":32851121650,"totalEquity":67577172704,"cash":14443897271,"totalDebt":16838842915}],"quarterly":[{"stockCode":"226400","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11877685853,"operatingIncome":2226413700,"netIncome":1988760364,"prevYearRevenue":8163692145,"prevYearOperatingIncome":1637073169,"prevYearNetIncome":1244770596,"source":"11014","updatedAt":"2026-08-26T22:27:44.317Z"},{"stockCode":"226400","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13010242482,"operatingIncome":2393473121,"netIncome":3738518141,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:44.319Z"},{"stockCode":"226400","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":12900858714,"operatingIncome":2329323253,"netIncome":2656179332,"prevYearRevenue":9528619458,"prevYearOperatingIncome":1496153200,"prevYearNetIncome":762439345,"source":"11013","updatedAt":"2026-08-26T22:27:43.788Z"},{"stockCode":"226400","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":13183087922,"operatingIncome":2421580539,"netIncome":1818099069,"prevYearRevenue":10976551642,"prevYearOperatingIncome":2747922768,"prevYearNetIncome":1009014310,"source":"11012","updatedAt":"2026-08-26T22:27:44.083Z"}]}