{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/239610","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":"239610","name":"에이치엘사이언스","market":"KOSDAQ","sector":"기타 식품 제조업","lastPrice":5230,"marketCap":28200761450,"sharesOutstanding":5392115,"asOf":"2026-09-26T15:09:35.503Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.34,"psr":1.69,"evEbitda":null,"ev":26423721478,"fcff":-7567658031,"fcffYield":-0.2864,"roe":-0.1345,"revenueGrowth":{"y1":-0.0543,"y3":-0.3184,"y5":-0.3491},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.405Z"},"price":{"high52w":11100,"low52w":5090,"fromHigh":-0.5288,"returns":[{"label":"1개월","value":-0.0315},{"label":"3개월","value":-0.0057},{"label":"6개월","value":-0.3045},{"label":"1년","value":-0.5326},{"label":"3년","value":-0.6032},{"label":"5년","value":-0.8547}]},"dividends":[{"fiscalYear":2021,"dps":400,"yieldPct":1.1,"payoutPct":15.5},{"fiscalYear":2020,"dps":400,"yieldPct":0.9,"payoutPct":10.2},{"fiscalYear":2019,"dps":400,"yieldPct":0.7,"payoutPct":10.3},{"fiscalYear":2018,"dps":300,"yieldPct":0.7,"payoutPct":14},{"fiscalYear":2017,"dps":200,"yieldPct":0.6,"payoutPct":20.5}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":64108470469,"operatingIncome":12248793625,"netIncome":10864766116,"controllingNetIncome":null,"ebitda":12861257529,"fcff":12518924104,"cfo":13021719361,"capex":502795257,"totalAssets":71411652259,"totalLiabilities":8423187882,"totalEquity":62988464377,"cash":8639258128,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":128260855765,"operatingIncome":23683938378,"netIncome":19742338937,"controllingNetIncome":null,"ebitda":24044389007,"fcff":13870955009,"cfo":21380175078,"capex":7512207573,"totalAssets":94422424271,"totalLiabilities":13211994590,"totalEquity":81210429681,"cash":14472536961,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":143035984575,"operatingIncome":23629399414,"netIncome":19641574562,"controllingNetIncome":null,"ebitda":24113646838,"fcff":14414311557,"cfo":14969549638,"capex":556800033,"totalAssets":107059143818,"totalLiabilities":11219580825,"totalEquity":95839562993,"cash":7540897160,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":104375404099,"operatingIncome":14770690824,"netIncome":13533561692,"controllingNetIncome":13539304656,"ebitda":null,"fcff":-8273847608,"cfo":10558677224,"capex":18833569309,"totalAssets":117865180283,"totalLiabilities":10452597558,"totalEquity":107412582725,"cash":2966134588,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":52758204961,"operatingIncome":-603657954,"netIncome":1530197115,"controllingNetIncome":1592364551,"ebitda":1606913241,"fcff":-8029065374,"cfo":3954516516,"capex":11983760331,"totalAssets":108817578579,"totalLiabilities":4515737589,"totalEquity":104301840990,"cash":3619027257,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":25587457016,"operatingIncome":-4692442893,"netIncome":-1391182447,"controllingNetIncome":-1376277066,"ebitda":-1104989420,"fcff":-4429073255,"cfo":-1955215128,"capex":2473873275,"totalAssets":105969071128,"totalLiabilities":3375664005,"totalEquity":102593407123,"cash":2316059281,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":17664168768,"operatingIncome":-9859262203,"netIncome":-7966187665,"controllingNetIncome":-7876510085,"ebitda":-7159534939,"fcff":-4823819690,"cfo":-3589678260,"capex":1243015287,"totalAssets":97778172911,"totalLiabilities":3151518795,"totalEquity":94626654116,"cash":16231450692,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":16705710069,"operatingIncome":-11051574087,"netIncome":-11949100121,"controllingNetIncome":-11917463057,"ebitda":-6449429174,"fcff":-7567658031,"cfo":-7046873587,"capex":523474354,"totalAssets":85044689179,"totalLiabilities":2274522424,"totalEquity":82770166755,"cash":1777039972,"totalDebt":0}],"quarterly":[{"stockCode":"239610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3452145016,"operatingIncome":-2624880197,"netIncome":-2241581225,"prevYearRevenue":3494752081,"prevYearOperatingIncome":-1656266334,"prevYearNetIncome":-1006913988,"source":"11014","updatedAt":"2026-08-26T22:33:21.181Z"},{"stockCode":"239610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2353430318,"operatingIncome":-2390488128,"netIncome":-4590819164,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:21.184Z"},{"stockCode":"239610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2134640579,"operatingIncome":-2246194739,"netIncome":-1877661956,"prevYearRevenue":5079012497,"prevYearOperatingIncome":-2956015062,"prevYearNetIncome":-2470198679,"source":"11013","updatedAt":"2026-08-26T22:33:20.656Z"},{"stockCode":"239610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2499506645,"operatingIncome":-2790005582,"netIncome":-2508058570,"prevYearRevenue":5821122238,"prevYearOperatingIncome":-3080190700,"prevYearNetIncome":-2646501053,"source":"11012","updatedAt":"2026-08-26T22:33:20.892Z"}]}