{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/471820","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":"471820","name":"셀로맥스사이언스","market":"KOSDAQ","sector":"기타 식품 제조업","lastPrice":4035,"marketCap":45607116765,"sharesOutstanding":11302879,"asOf":"2026-09-26T15:09:35.584Z"},"valuation":{"fiscalYear":2025,"per":15.37,"perTtm":null,"ttmPeriod":null,"pbr":0.97,"psr":2.06,"evEbitda":14.18,"ev":45406614733,"fcff":1630549922,"fcffYield":0.0359,"roe":0.0649,"revenueGrowth":{"y1":0.0256,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":-0.4845,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.701Z"},"price":{"high52w":6980,"low52w":3715,"fromHigh":-0.4219,"returns":[{"label":"1개월","value":-0.0159},{"label":"3개월","value":-0.0703},{"label":"6개월","value":-0.1962},{"label":"1년","value":-0.3218},{"label":"3년","value":null},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":185,"yieldPct":3.5,"payoutPct":69.9},{"fiscalYear":2024,"dps":165,"yieldPct":3.1,"payoutPct":49.1}],"annual":[{"fiscalYear":2024,"statement":"별도","revenue":21630336194,"operatingIncome":5500520367,"netIncome":3817248249,"controllingNetIncome":3830590470,"ebitda":7531090947,"fcff":3563261317,"cfo":6294279049,"capex":2753574220,"totalAssets":49100267114,"totalLiabilities":4578609271,"totalEquity":44521657843,"cash":1054439729,"totalDebt":1498175877},{"fiscalYear":2025,"statement":"연결","revenue":22183949136,"operatingIncome":2835403592,"netIncome":null,"controllingNetIncome":2966453666,"ebitda":3201615943,"fcff":1630549922,"cfo":1785337489,"capex":179278422,"totalAssets":50907958361,"totalLiabilities":3989936546,"totalEquity":46918021815,"cash":678331437,"totalDebt":477829405}],"quarterly":[{"stockCode":"471820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":5334670938,"operatingIncome":736748717,"netIncome":757367811,"prevYearRevenue":5472955393,"prevYearOperatingIncome":1212871946,"prevYearNetIncome":1251766362,"source":"11014","updatedAt":"2026-08-26T22:31:19.269Z"},{"stockCode":"471820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4475760580,"operatingIncome":86388494,"netIncome":null,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:19.271Z"},{"stockCode":"471820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4706321288,"operatingIncome":348446624,"netIncome":null,"prevYearRevenue":5913970344,"prevYearOperatingIncome":853403755,"prevYearNetIncome":null,"source":"11013","updatedAt":"2026-08-26T22:31:18.740Z"},{"stockCode":"471820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":5087241960,"operatingIncome":981342722,"netIncome":null,"prevYearRevenue":6459547274,"prevYearOperatingIncome":1158862626,"prevYearNetIncome":null,"source":"11012","updatedAt":"2026-08-26T22:31:19.032Z"}]}