{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/402420","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":"402420","name":"켈스","market":"KONEX","sector":"의료용 기기 제조업","listingDate":"2021-11-30","lastPrice":1800,"marketCap":4227773400,"sharesOutstanding":2348763,"asOf":"2026-10-03T15:32:54.759Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":16.24,"psr":2.51,"evEbitda":null,"ev":9997384409,"fcff":-2024115708,"fcffYield":-0.2025,"roe":-2.0821,"revenueGrowth":{"y1":-0.1324,"y3":-0.4878,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-10-03T15:32:55.219Z"},"price":{"high52w":3200,"low52w":845,"fromHigh":-0.4375,"returns":[{"label":"1개월","value":0.0588},{"label":"3개월","value":0.1264},{"label":"6개월","value":0.5},{"label":"1년","value":0.1257},{"label":"3년","value":-0.8714},{"label":"5년","value":null}],"tradedDays3m":61},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"별도","revenue":12546510528,"operatingIncome":-1707244942,"netIncome":-80836270,"controllingNetIncome":null,"ebitda":-96856868,"fcff":-4594657261,"cfo":-1500830652,"capex":3132057208,"totalAssets":17093543749,"totalLiabilities":27773508108,"totalEquity":-10679964359,"cash":409210684,"totalDebt":2799804958},{"fiscalYear":2023,"statement":"별도","revenue":2989458954,"operatingIncome":-4858311019,"netIncome":-4677227689,"controllingNetIncome":null,"ebitda":-3558138017,"fcff":-2332426084,"cfo":-1745592380,"capex":671041454,"totalAssets":12499692153,"totalLiabilities":27668490714,"totalEquity":-15168798561,"cash":35180555,"totalDebt":2954981289},{"fiscalYear":2024,"statement":"별도","revenue":1943330849,"operatingIncome":-4802738152,"netIncome":-1637028962,"controllingNetIncome":null,"ebitda":-3434421785,"fcff":-3333330408,"cfo":-3346608521,"capex":94941266,"totalAssets":9267794725,"totalLiabilities":26048215100,"totalEquity":-16780420375,"cash":57204147,"totalDebt":4442020455},{"fiscalYear":2025,"statement":"별도","revenue":1686118735,"operatingIncome":-3999706744,"netIncome":-4533351022,"controllingNetIncome":null,"ebitda":-2730220745,"fcff":-2024115708,"cfo":-2200246838,"capex":25926100,"totalAssets":6778596199,"totalLiabilities":6518280210,"totalEquity":260315989,"cash":172995580,"totalDebt":5942606589}],"quarterly":[]}