{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/314930","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":"314930","name":"바이오다인","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":6710,"marketCap":199717131130,"sharesOutstanding":29764103,"asOf":"2026-09-26T15:09:35.533Z"},"valuation":{"fiscalYear":2025,"per":234.52,"perTtm":null,"ttmPeriod":null,"pbr":4.53,"psr":28.42,"evEbitda":94.33,"ev":186747396680,"fcff":-4806488305,"fcffYield":-0.0257,"roe":0.0195,"revenueGrowth":{"y1":0.3332,"y3":-0.1682,"y5":0.1387},"operatingIncomeGrowth":{"y1":null,"y3":-0.5396,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.977Z"},"price":{"high52w":16310,"low52w":6610,"fromHigh":-0.5886,"returns":[{"label":"1개월","value":-0.0846},{"label":"3개월","value":-0.2287},{"label":"6개월","value":-0.4662},{"label":"1년","value":-0.4811},{"label":"3년","value":-0.524},{"label":"5년","value":-0.2663}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":3670995447,"operatingIncome":-1826340381,"netIncome":-4454433040,"controllingNetIncome":null,"ebitda":-610679276,"fcff":-245097952,"cfo":115723410,"capex":525480830,"totalAssets":25244519380,"totalLiabilities":18242431263,"totalEquity":7002088117,"cash":2984125869,"totalDebt":9059675041},{"fiscalYear":2021,"statement":"별도","revenue":3763250582,"operatingIncome":-2342503882,"netIncome":-10856918511,"controllingNetIncome":null,"ebitda":-998205896,"fcff":-1243952442,"cfo":-504732783,"capex":865841088,"totalAssets":45822781427,"totalLiabilities":7324409125,"totalEquity":38498372302,"cash":9454916163,"totalDebt":22262282},{"fiscalYear":2022,"statement":"별도","revenue":12210425936,"operatingIncome":6683364320,"netIncome":5611320477,"controllingNetIncome":null,"ebitda":8240892622,"fcff":1023795688,"cfo":2585717587,"capex":1562259622,"totalAssets":45414187190,"totalLiabilities":1255398594,"totalEquity":44158788596,"cash":10734598947,"totalDebt":12023114},{"fiscalYear":2023,"statement":"별도","revenue":4088693758,"operatingIncome":-2050797880,"netIncome":-991761827,"controllingNetIncome":null,"ebitda":-385369059,"fcff":-264528546,"cfo":405026211,"capex":669728410,"totalAssets":43986038943,"totalLiabilities":603906356,"totalEquity":43382132587,"cash":9726397759,"totalDebt":12069826},{"fiscalYear":2024,"statement":"별도","revenue":5271365360,"operatingIncome":-1729805073,"netIncome":10770170,"controllingNetIncome":null,"ebitda":-107903219,"fcff":338397840,"cfo":877410072,"capex":539147674,"totalAssets":44347229318,"totalLiabilities":1147678781,"totalEquity":43199550537,"cash":4833457403,"totalDebt":12069826},{"fiscalYear":2025,"statement":"연결","revenue":7027675925,"operatingIncome":652257064,"netIncome":851593719,"controllingNetIncome":851593719,"ebitda":1979810080,"fcff":-4806488305,"cfo":830259097,"capex":5636872182,"totalAssets":44939881971,"totalLiabilities":870677646,"totalEquity":44069204325,"cash":12980772315,"totalDebt":11037865}],"quarterly":[{"stockCode":"314930","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":859471329,"operatingIncome":-382932563,"netIncome":12951115,"prevYearRevenue":1519636994,"prevYearOperatingIncome":-425313867,"prevYearNetIncome":-383741176,"source":"11014","updatedAt":"2026-08-26T22:24:03.905Z"},{"stockCode":"314930","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":867102584,"operatingIncome":-403469713,"netIncome":155375604,"prevYearRevenue":916596079,"prevYearOperatingIncome":-808000389,"prevYearNetIncome":-434910008,"source":"11013","updatedAt":"2026-08-26T22:24:03.346Z"},{"stockCode":"314930","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":587322126,"operatingIncome":-680661051,"netIncome":-323040921,"prevYearRevenue":1791363876,"prevYearOperatingIncome":298992200,"prevYearNetIncome":-103962453,"source":"11012","updatedAt":"2026-08-26T22:24:03.579Z"}]}