{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002840","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":"002840","name":"미원상사","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":136200,"marketCap":612900000000,"sharesOutstanding":4500000,"asOf":"2026-09-26T15:09:35.256Z"},"valuation":{"fiscalYear":2025,"per":14.08,"perTtm":11.6,"ttmPeriod":"25Q3~26Q2","pbr":1.47,"psr":1.39,"evEbitda":7.09,"ev":586468288300,"fcff":19346519257,"fcffYield":0.033,"roe":0.1066,"revenueGrowth":{"y1":0.0123,"y3":0.0022,"y5":0.0838},"operatingIncomeGrowth":{"y1":-0.2726,"y3":-0.1727,"y5":0.0034},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.319Z"},"price":{"high52w":160900,"low52w":110500,"fromHigh":-0.1535,"returns":[{"label":"1개월","value":0.0029},{"label":"3개월","value":0.2117},{"label":"6개월","value":0.0029},{"label":"1년","value":-0.1039},{"label":"3년","value":-0.1556},{"label":"5년","value":-0.3892}]},"dividends":[{"fiscalYear":2025,"dps":2400,"yieldPct":1.54,"payoutPct":25.16},{"fiscalYear":2024,"dps":2000,"yieldPct":1.07,"payoutPct":18.44},{"fiscalYear":2023,"dps":2000,"yieldPct":1.18,"payoutPct":15.57},{"fiscalYear":2022,"dps":1500,"yieldPct":0.89,"payoutPct":10.11},{"fiscalYear":2021,"dps":6000,"yieldPct":3.01,"payoutPct":51.45},{"fiscalYear":2020,"dps":700,"yieldPct":0.62,"payoutPct":6.71},{"fiscalYear":2019,"dps":654,"yieldPct":1.14,"payoutPct":10.64},{"fiscalYear":2018,"dps":770,"yieldPct":2,"payoutPct":17.98}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":328648413890,"operatingIncome":27171849156,"netIncome":24214518508,"controllingNetIncome":21529671976,"ebitda":41904626403,"fcff":6876755329,"cfo":37383400761,"capex":30984314464,"totalAssets":245546856305,"totalLiabilities":47856988303,"totalEquity":197689868002,"cash":23068934843,"totalDebt":282811934},{"fiscalYear":2019,"statement":"연결","revenue":249991190288,"operatingIncome":32260424871,"netIncome":31123175047,"controllingNetIncome":31123175047,"ebitda":45304140503,"fcff":-22355898432,"cfo":19716029969,"capex":42102756544,"totalAssets":280693590389,"totalLiabilities":56138292339,"totalEquity":224555298050,"cash":9194271058,"totalDebt":578459298},{"fiscalYear":2020,"statement":"연결","revenue":294983860410,"operatingIncome":42883951043,"netIncome":51848333045,"controllingNetIncome":51848333045,"ebitda":61166172338,"fcff":12489935476,"cfo":55108787536,"capex":42700062581,"totalAssets":328954822818,"totalLiabilities":61380690918,"totalEquity":267574131900,"cash":22220931227,"totalDebt":696466094},{"fiscalYear":2021,"statement":"연결","revenue":359794982785,"operatingIncome":57154754665,"netIncome":57743051692,"controllingNetIncome":57743051692,"ebitda":81257204433,"fcff":26239053544,"cfo":55077945883,"capex":28840130916,"totalAssets":372413719078,"totalLiabilities":76426655424,"totalEquity":295987063654,"cash":21670615012,"totalDebt":430309565},{"fiscalYear":2022,"statement":"연결","revenue":438188003964,"operatingIncome":77015585495,"netIncome":72215529158,"controllingNetIncome":72215529158,"ebitda":104395625527,"fcff":29434316169,"cfo":70782804489,"capex":41409240324,"totalAssets":415619324562,"totalLiabilities":73770759382,"totalEquity":341848565180,"cash":25264164884,"totalDebt":613848005},{"fiscalYear":2023,"statement":"연결","revenue":421367350652,"operatingIncome":67238827320,"netIncome":61015747625,"controllingNetIncome":61015747625,"ebitda":97758491346,"fcff":37647591786,"cfo":97568598819,"capex":59921502797,"totalAssets":447566168775,"totalLiabilities":69598936992,"totalEquity":377967231783,"cash":37421709122,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":435797799410,"operatingIncome":59945950557,"netIncome":50549440013,"controllingNetIncome":50549440013,"ebitda":93087130793,"fcff":29822000203,"cfo":79544950176,"capex":49723042522,"totalAssets":478696089051,"totalLiabilities":78232426252,"totalEquity":400463662799,"cash":35326511502,"totalDebt":147211680},{"fiscalYear":2025,"statement":"연결","revenue":441137509663,"operatingIncome":43607590772,"netIncome":43521733029,"controllingNetIncome":43521733029,"ebitda":82682004434,"fcff":19346519257,"cfo":68590111022,"capex":49251254617,"totalAssets":492894738811,"totalLiabilities":76510174483,"totalEquity":416384564328,"cash":26488253934,"totalDebt":56542234}],"quarterly":[{"stockCode":"002840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":113106072106,"operatingIncome":10757326859,"netIncome":10357238367,"prevYearRevenue":106168998729,"prevYearOperatingIncome":14339354372,"prevYearNetIncome":10760480580,"source":"11014","updatedAt":"2026-08-26T22:21:23.011Z"},{"stockCode":"002840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":108590783422,"operatingIncome":9015394413,"netIncome":12767156313,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:23.022Z"},{"stockCode":"002840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":117304934500,"operatingIncome":9829258675,"netIncome":10999399742,"prevYearRevenue":108230956514,"prevYearOperatingIncome":13487007965,"prevYearNetIncome":13075591553,"source":"11013","updatedAt":"2026-08-26T22:21:22.405Z"},{"stockCode":"002840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":130051444917,"operatingIncome":20307360803,"netIncome":18692204906,"prevYearRevenue":111209697621,"prevYearOperatingIncome":10347861535,"prevYearNetIncome":7321746796,"source":"11012","updatedAt":"2026-08-26T22:21:22.679Z"}]}