{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/307280","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":"307280","name":"원바이오젠","market":"KOSDAQ","sector":"의료용품 및 기타 의약 관련제품 제조업","lastPrice":6000,"marketCap":42567762000,"sharesOutstanding":7094627,"asOf":"2026-09-26T15:09:35.529Z"},"valuation":{"fiscalYear":2025,"per":6.43,"perTtm":5.05,"ttmPeriod":"25Q3~26Q2","pbr":1,"psr":1.21,"evEbitda":3.73,"ev":35238588226,"fcff":6483412026,"fcffYield":0.184,"roe":0.1655,"revenueGrowth":{"y1":0.1578,"y3":0.0963,"y5":null},"operatingIncomeGrowth":{"y1":0.2372,"y3":0.1546,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.272Z"},"price":{"high52w":8250,"low52w":4875,"fromHigh":-0.2727,"returns":[{"label":"1개월","value":-0.0307},{"label":"3개월","value":0.1429},{"label":"6개월","value":-0.1608},{"label":"1년","value":0.0969},{"label":"3년","value":-0.289},{"label":"5년","value":-0.5602}]},"dividends":[{"fiscalYear":2025,"dps":140,"yieldPct":2.23,"payoutPct":15.33},{"fiscalYear":2024,"dps":20,"yieldPct":1.81,"payoutPct":12.47},{"fiscalYear":2023,"dps":10,"yieldPct":1.32,"payoutPct":12.91},{"fiscalYear":2022,"dps":10,"yieldPct":null,"payoutPct":10.69}],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":0,"operatingIncome":-177823950,"netIncome":-104403101,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-3381185,"capex":null,"totalAssets":7809192586,"totalLiabilities":1102002644,"totalEquity":6707189942,"cash":1402624799,"totalDebt":1095339819},{"fiscalYear":2021,"statement":"연결","revenue":17720824355,"operatingIncome":2039702750,"netIncome":-659783248,"controllingNetIncome":-716204456,"ebitda":2171096703,"fcff":-1241912894,"cfo":1082028391,"capex":2337953830,"totalAssets":38043384577,"totalLiabilities":11482036125,"totalEquity":26561348452,"cash":7671039412,"totalDebt":1294850618},{"fiscalYear":2022,"statement":"연결","revenue":26747721812,"operatingIncome":5150275469,"netIncome":3272495697,"controllingNetIncome":3206114141,"ebitda":6114869688,"fcff":-761523025,"cfo":5782030686,"capex":6568139494,"totalAssets":38932576212,"totalLiabilities":12106993289,"totalEquity":26825582923,"cash":3226000988,"totalDebt":1201175436},{"fiscalYear":2023,"statement":"연결","revenue":29614740095,"operatingIncome":7122657150,"netIncome":5960986356,"controllingNetIncome":5497215516,"ebitda":8372049434,"fcff":3170531573,"cfo":4835185747,"capex":1734523988,"totalAssets":42903485575,"totalLiabilities":10278715703,"totalEquity":32624769872,"cash":3036144034,"totalDebt":1717772036},{"fiscalYear":2024,"statement":"연결","revenue":30439668570,"operatingIncome":6406557277,"netIncome":5338692987,"controllingNetIncome":5689674657,"ebitda":7758814956,"fcff":8213185691,"cfo":8849517035,"capex":664631613,"totalAssets":41269318159,"totalLiabilities":4001792967,"totalEquity":37267525192,"cash":7195561212,"totalDebt":525565443},{"fiscalYear":2025,"statement":"연결","revenue":35244285942,"operatingIncome":7926377772,"netIncome":6459097224,"controllingNetIncome":6615248738,"ebitda":9445731092,"fcff":6483412026,"cfo":8483361348,"capex":2021513381,"totalAssets":47625399900,"totalLiabilities":5001859947,"totalEquity":42623539953,"cash":8259823849,"totalDebt":930650075}],"quarterly":[{"stockCode":"307280","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9218734629,"operatingIncome":2398127436,"netIncome":2214481023,"prevYearRevenue":6862808947,"prevYearOperatingIncome":1680887940,"prevYearNetIncome":1347371020,"source":"11014","updatedAt":"2026-08-26T22:31:33.426Z"},{"stockCode":"307280","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9373535845,"operatingIncome":2102935574,"netIncome":1544544349,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:33.430Z"},{"stockCode":"307280","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9280813445,"operatingIncome":2117633311,"netIncome":1861083973,"prevYearRevenue":8255033299,"prevYearOperatingIncome":1533024128,"prevYearNetIncome":1252022687,"source":"11013","updatedAt":"2026-08-26T22:31:32.939Z"},{"stockCode":"307280","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":9930554595,"operatingIncome":2779629180,"netIncome":2801299542,"prevYearRevenue":8396982169,"prevYearOperatingIncome":1892290634,"prevYearNetIncome":1448049165,"source":"11012","updatedAt":"2026-08-26T22:31:33.187Z"}]}