{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002100","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":"002100","name":"경농","market":"KOSPI","sector":"비료, 농약 및 살균, 살충제 제조업","lastPrice":8970,"marketCap":175117497750,"sharesOutstanding":19522575,"asOf":"2026-09-26T15:09:35.249Z"},"valuation":{"fiscalYear":2025,"per":9.39,"perTtm":10.81,"ttmPeriod":"25Q3~26Q2","pbr":0.66,"psr":0.52,"evEbitda":7.23,"ev":282472197600,"fcff":-19595497020,"fcffYield":-0.0694,"roe":0.0724,"revenueGrowth":{"y1":0.0432,"y3":-0.0211,"y5":0.0644},"operatingIncomeGrowth":{"y1":0.074,"y3":-0.1119,"y5":0.1498},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.448Z"},"price":{"high52w":10600,"low52w":8910,"fromHigh":-0.1538,"returns":[{"label":"1개월","value":-0.0324},{"label":"3개월","value":-0.025},{"label":"6개월","value":-0.0538},{"label":"1년","value":-0.0714},{"label":"3년","value":-0.0724},{"label":"5년","value":-0.3814}]},"dividends":[{"fiscalYear":2025,"dps":700,"yieldPct":7.4,"payoutPct":67},{"fiscalYear":2024,"dps":450,"yieldPct":4.9,"payoutPct":46.7},{"fiscalYear":2023,"dps":450,"yieldPct":4.4,"payoutPct":42.5},{"fiscalYear":2022,"dps":400,"yieldPct":3.8,"payoutPct":26.6},{"fiscalYear":2021,"dps":350,"yieldPct":2.9,"payoutPct":39.3},{"fiscalYear":2020,"dps":250,"yieldPct":2.1,"payoutPct":35.4},{"fiscalYear":2019,"dps":220,"yieldPct":1.9,"payoutPct":86.6},{"fiscalYear":2018,"dps":250,"yieldPct":2.3,"payoutPct":80.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":212654617357,"operatingIncome":14769793146,"netIncome":4878426115,"controllingNetIncome":5535849716,"ebitda":20637757338,"fcff":-3659786273,"cfo":10607249362,"capex":15906789869,"totalAssets":357260541135,"totalLiabilities":155806650010,"totalEquity":201453891125,"cash":12294657913,"totalDebt":84560500524},{"fiscalYear":2019,"statement":"연결","revenue":227510941149,"operatingIncome":8690743324,"netIncome":4014663672,"controllingNetIncome":4538842767,"ebitda":15801240021,"fcff":-1839173954,"cfo":-1020170950,"capex":3108713730,"totalAssets":370874090990,"totalLiabilities":168988818766,"totalEquity":201885272224,"cash":11857937816,"totalDebt":94510349410},{"fiscalYear":2020,"statement":"연결","revenue":248295523801,"operatingIncome":14281976627,"netIncome":13294935514,"controllingNetIncome":12612039650,"ebitda":21548709969,"fcff":14747956961,"cfo":15868144172,"capex":3248702893,"totalAssets":371525656350,"totalLiabilities":160153422896,"totalEquity":211372233454,"cash":13332466266,"totalDebt":82359787335},{"fiscalYear":2021,"statement":"연결","revenue":270269449649,"operatingIncome":16758990471,"netIncome":16107580204,"controllingNetIncome":15893086800,"ebitda":23721855585,"fcff":7071236563,"cfo":10815547993,"capex":6018057436,"totalAssets":388785779466,"totalLiabilities":151976385644,"totalEquity":236809393822,"cash":26360973566,"totalDebt":80078087063},{"fiscalYear":2022,"statement":"연결","revenue":361604573086,"operatingIncome":40975101750,"netIncome":30880492625,"controllingNetIncome":26843514292,"ebitda":47675606704,"fcff":6874713334,"cfo":14419547711,"capex":10316946578,"totalAssets":448632689252,"totalLiabilities":188148524944,"totalEquity":260484164308,"cash":42515480291,"totalDebt":100703646957},{"fiscalYear":2023,"statement":"연결","revenue":347407788945,"operatingIncome":25209888376,"netIncome":15126191336,"controllingNetIncome":20749763068,"ebitda":33149461317,"fcff":14858931102,"cfo":15641892788,"capex":4639441971,"totalAssets":448592733973,"totalLiabilities":180131701890,"totalEquity":268461032083,"cash":32981898083,"totalDebt":91349090292},{"fiscalYear":2024,"statement":"연결","revenue":325185752782,"operatingIncome":26720336645,"netIncome":17736543706,"controllingNetIncome":17198656560,"ebitda":34964631732,"fcff":7203361358,"cfo":27034580380,"capex":24265459983,"totalAssets":489019203715,"totalLiabilities":210427634017,"totalEquity":278591569698,"cash":42911528963,"totalDebt":109674479631},{"fiscalYear":2025,"statement":"연결","revenue":339236756604,"operatingIncome":28697544624,"netIncome":19590877957,"controllingNetIncome":18648471484,"ebitda":39061990216,"fcff":-19595497020,"cfo":-7727991902,"capex":15844319084,"totalAssets":486456900345,"totalLiabilities":198104326577,"totalEquity":288352573768,"cash":18580366214,"totalDebt":125935066064}],"quarterly":[{"stockCode":"002100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":45469807296,"operatingIncome":-4390143603,"netIncome":-4562878715,"prevYearRevenue":42828284526,"prevYearOperatingIncome":-1600008232,"prevYearNetIncome":-1700512287,"source":"11014","updatedAt":"2026-08-26T22:24:51.848Z"},{"stockCode":"002100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":42766875312,"operatingIncome":-15001289231,"netIncome":-13726214373,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:51.851Z"},{"stockCode":"002100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":153466162990,"operatingIncome":32339602029,"netIncome":24588775555,"prevYearRevenue":136707759793,"prevYearOperatingIncome":33607355765,"prevYearNetIncome":26326166215,"source":"11013","updatedAt":"2026-08-26T22:24:51.329Z"},{"stockCode":"002100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":121952525576,"operatingIncome":13536273717,"netIncome":9905856648,"prevYearRevenue":114292314203,"prevYearOperatingIncome":14481621693,"prevYearNetIncome":11553804830,"source":"11012","updatedAt":"2026-08-26T22:24:51.588Z"}]}