{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/308430","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":"308430","name":"셀비온","market":"KOSDAQ","sector":"의약품 제조업","lastPrice":14130,"marketCap":182351196630,"sharesOutstanding":12905251,"asOf":"2026-09-26T15:09:35.531Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":23.53,"ttmPeriod":"25Q3~26Q2","pbr":8,"psr":93.75,"evEbitda":null,"ev":181840431327,"fcff":-7202032915,"fcffYield":-0.0396,"roe":-0.2893,"revenueGrowth":{"y1":-0.1505,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.721Z"},"price":{"high52w":40150,"low52w":10570,"fromHigh":-0.6481,"returns":[{"label":"1개월","value":0.0624},{"label":"3개월","value":-0.0517},{"label":"6개월","value":-0.5471},{"label":"1년","value":-0.2106},{"label":"3년","value":null},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2024,"statement":"별도","revenue":2289802980,"operatingIncome":-7136638558,"netIncome":-7266102152,"controllingNetIncome":null,"ebitda":-6473164240,"fcff":-4924651394,"cfo":-4776968679,"capex":166932014,"totalAssets":34407912250,"totalLiabilities":4832786544,"totalEquity":29575125706,"cash":1209331433,"totalDebt":1454000000},{"fiscalYear":2025,"statement":"별도","revenue":1945073476,"operatingIncome":-8244608272,"netIncome":-7573629082,"controllingNetIncome":null,"ebitda":null,"fcff":-7202032915,"cfo":-5545416204,"capex":1679303137,"totalAssets":35194689378,"totalLiabilities":12408110821,"totalEquity":22786578557,"cash":1964765303,"totalDebt":1454000000}],"quarterly":[{"stockCode":"308430","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":679123026,"operatingIncome":-1997454764,"netIncome":-1829954280,"prevYearRevenue":1177806070,"prevYearOperatingIncome":-1727246657,"prevYearNetIncome":-1705684260,"source":"11014","updatedAt":"2026-08-26T22:25:06.025Z"},{"stockCode":"308430","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":381910346,"operatingIncome":-2511470564,"netIncome":-2423479875,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:06.028Z"},{"stockCode":"308430","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":612528841,"operatingIncome":-2443709634,"netIncome":-2397852441,"prevYearRevenue":479582040,"prevYearOperatingIncome":-1651575446,"prevYearNetIncome":-1427129435,"source":"11013","updatedAt":"2026-08-26T22:25:05.505Z"},{"stockCode":"308430","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":472050834,"operatingIncome":-2641657882,"netIncome":14401888777,"prevYearRevenue":404458064,"prevYearOperatingIncome":-2084107498,"prevYearNetIncome":-1893065492,"source":"11012","updatedAt":"2026-08-26T22:25:05.768Z"}]}