{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/000860","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":"000860","name":"강남제비스코","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":12330,"marketCap":160290000000,"sharesOutstanding":13000000,"asOf":"2026-09-26T15:09:35.232Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":148.08,"ttmPeriod":"25Q3~26Q2","pbr":0.26,"psr":0.27,"evEbitda":7,"ev":226591036884,"fcff":13089726495,"fcffYield":0.0578,"roe":-0.0043,"revenueGrowth":{"y1":-0.0693,"y3":-0.0384,"y5":0.1192},"operatingIncomeGrowth":{"y1":-0.596,"y3":0.2349,"y5":0.2494},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.511Z"},"price":{"high52w":18790,"low52w":11500,"fromHigh":-0.3438,"returns":[{"label":"1개월","value":-0.0008},{"label":"3개월","value":0.019},{"label":"6개월","value":-0.1796},{"label":"1년","value":0.0458},{"label":"3년","value":0.1357},{"label":"5년","value":-0.0775}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":1.46,"payoutPct":null},{"fiscalYear":2024,"dps":500,"yieldPct":1.93,"payoutPct":24.52},{"fiscalYear":2023,"dps":500,"yieldPct":2.42,"payoutPct":19.68},{"fiscalYear":2022,"dps":500,"yieldPct":2.38,"payoutPct":52.53},{"fiscalYear":2021,"dps":500,"yieldPct":2.12,"payoutPct":7.2},{"fiscalYear":2020,"dps":500,"yieldPct":2.38,"payoutPct":13.96},{"fiscalYear":2019,"dps":500,"yieldPct":2.47,"payoutPct":22.2},{"fiscalYear":2018,"dps":550,"yieldPct":2.19,"payoutPct":9.26}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":307020826321,"operatingIncome":1696646596,"netIncome":38842325064,"controllingNetIncome":38624932531,"ebitda":null,"fcff":-39015753170,"cfo":10276336139,"capex":49402228820,"totalAssets":657866049667,"totalLiabilities":108323509214,"totalEquity":549542540453,"cash":35903283150,"totalDebt":3357612000},{"fiscalYear":2019,"statement":"연결","revenue":332539412854,"operatingIncome":-1964061687,"netIncome":17412513511,"controllingNetIncome":14622795988,"ebitda":13793664472,"fcff":-12259645522,"cfo":11189248224,"capex":23598299332,"totalAssets":672270312827,"totalLiabilities":111090443243,"totalEquity":561179869584,"cash":54295635397,"totalDebt":3770551364},{"fiscalYear":2020,"statement":"연결","revenue":340807352504,"operatingIncome":2724671498,"netIncome":25067503622,"controllingNetIncome":23286776627,"ebitda":18923056551,"fcff":8799618210,"cfo":30540525895,"capex":21936429158,"totalAssets":712155828911,"totalLiabilities":129656839723,"totalEquity":582498989188,"cash":75832714397,"totalDebt":20319946913},{"fiscalYear":2021,"statement":"연결","revenue":590983999981,"operatingIncome":-12719974974,"netIncome":47442441436,"controllingNetIncome":45165135992,"ebitda":null,"fcff":-73562650542,"cfo":-1788546925,"capex":72134651696,"totalAssets":904010952337,"totalLiabilities":242083987540,"totalEquity":661926964797,"cash":66520834689,"totalDebt":55084386124},{"fiscalYear":2022,"statement":"연결","revenue":673166188482,"operatingIncome":4405118561,"netIncome":11666578220,"controllingNetIncome":6187422671,"ebitda":62144831014,"fcff":-44287300719,"cfo":14382476302,"capex":60357686233,"totalAssets":957791314832,"totalLiabilities":278945532072,"totalEquity":678845782760,"cash":79302578807,"totalDebt":119473342101},{"fiscalYear":2023,"statement":"연결","revenue":638789180998,"operatingIncome":23167970906,"netIncome":21726050379,"controllingNetIncome":16516255452,"ebitda":54801903278,"fcff":25418471879,"cfo":65766941692,"capex":45641987050,"totalAssets":985686727233,"totalLiabilities":293589356337,"totalEquity":692097370896,"cash":85760313327,"totalDebt":129519790333},{"fiscalYear":2024,"statement":"연결","revenue":643137092555,"operatingIncome":20529999372,"netIncome":18123152497,"controllingNetIncome":13252416115,"ebitda":82486098705,"fcff":25569366055,"cfo":47171590713,"capex":25052534258,"totalAssets":969739160656,"totalLiabilities":264762207818,"totalEquity":704976952838,"cash":56604406544,"totalDebt":112744428542},{"fiscalYear":2025,"statement":"연결","revenue":598552862276,"operatingIncome":8294746283,"netIncome":926008538,"controllingNetIncome":-2688360980,"ebitda":32388828325,"fcff":13089726495,"cfo":38631317343,"capex":28017010776,"totalAssets":974015674336,"totalLiabilities":265247732135,"totalEquity":708767942201,"cash":50059481877,"totalDebt":116360518761}],"quarterly":[{"stockCode":"000860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":147443122218,"operatingIncome":4379140525,"netIncome":571509536,"prevYearRevenue":153620179770,"prevYearOperatingIncome":2128100405,"prevYearNetIncome":1161474700,"source":"11014","updatedAt":"2026-08-26T22:25:17.009Z"},{"stockCode":"000860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":148478557639,"operatingIncome":-3234217203,"netIncome":-4904941789,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:17.014Z"},{"stockCode":"000860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":146934818196,"operatingIncome":861821253,"netIncome":-1475534957,"prevYearRevenue":141022471131,"prevYearOperatingIncome":698728439,"prevYearNetIncome":-57154293,"source":"11013","updatedAt":"2026-08-26T22:25:16.486Z"},{"stockCode":"000860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":178519987199,"operatingIncome":12368816919,"netIncome":6891422536,"prevYearRevenue":161608711288,"prevYearOperatingIncome":6451094522,"prevYearNetIncome":5316595084,"source":"11012","updatedAt":"2026-08-26T22:25:16.762Z"}]}