{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003650","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":"003650","name":"미창석유공업","market":"KOSPI","sector":"석유 정제품 제조업","lastPrice":126100,"marketCap":219372639200,"sharesOutstanding":1739672,"asOf":"2026-09-26T15:09:35.265Z"},"valuation":{"fiscalYear":2025,"per":3.19,"perTtm":1.78,"ttmPeriod":"25Q3~26Q2","pbr":0.46,"psr":0.54,"evEbitda":4.92,"ev":187552187997,"fcff":38498198056,"fcffYield":0.2053,"roe":0.1544,"revenueGrowth":{"y1":-0.0612,"y3":-0.0107,"y5":0.0787},"operatingIncomeGrowth":{"y1":-0.2429,"y3":-0.0774,"y5":0.1304},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.255Z"},"price":{"high52w":153300,"low52w":104300,"fromHigh":-0.1774,"returns":[{"label":"1개월","value":-0.1025},{"label":"3개월","value":-0.0008},{"label":"6개월","value":0.1209},{"label":"1년","value":0.1622},{"label":"3년","value":0.7686},{"label":"5년","value":0.5606}]},"dividends":[{"fiscalYear":2025,"dps":3500,"yieldPct":2.8,"payoutPct":7.69},{"fiscalYear":2024,"dps":3000,"yieldPct":3.3,"payoutPct":8.62},{"fiscalYear":2023,"dps":2800,"yieldPct":3.8,"payoutPct":8.89},{"fiscalYear":2022,"dps":2500,"yieldPct":3.4,"payoutPct":16.18},{"fiscalYear":2021,"dps":2500,"yieldPct":3.1,"payoutPct":11.41},{"fiscalYear":2020,"dps":2000,"yieldPct":3,"payoutPct":16.15},{"fiscalYear":2019,"dps":2000,"yieldPct":2.5,"payoutPct":16.86},{"fiscalYear":2018,"dps":1600,"yieldPct":2.1,"payoutPct":23.66}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":316299559899,"operatingIncome":12595702294,"netIncome":10722193363,"controllingNetIncome":null,"ebitda":15170861557,"fcff":2998529318,"cfo":12085661094,"capex":9117783812,"totalAssets":283167976398,"totalLiabilities":33109945110,"totalEquity":250058031288,"cash":24592100749,"totalDebt":1909328564},{"fiscalYear":2019,"statement":"연결","revenue":323727562313,"operatingIncome":17479958846,"netIncome":17725859903,"controllingNetIncome":17725946968,"ebitda":21112621635,"fcff":-1474133945,"cfo":6475024615,"capex":8015783889,"totalAssets":295367498211,"totalLiabilities":37418991515,"totalEquity":257948506696,"cash":26338953643,"totalDebt":2175576609},{"fiscalYear":2020,"statement":"연결","revenue":277578234923,"operatingIncome":18718692917,"netIncome":19678866217,"controllingNetIncome":19679047778,"ebitda":21858286208,"fcff":34086251932,"cfo":38164011402,"capex":4149352750,"totalAssets":311812975368,"totalLiabilities":34685536549,"totalEquity":277127438819,"cash":56195998910,"totalDebt":2250771281},{"fiscalYear":2021,"statement":"연결","revenue":406292672739,"operatingIncome":35450218335,"netIncome":33138438882,"controllingNetIncome":33138620865,"ebitda":38424403027,"fcff":13600538213,"cfo":15235779430,"capex":1655951000,"totalAssets":347596979803,"totalLiabilities":45615051049,"totalEquity":301981928754,"cash":37441614037,"totalDebt":2471349416},{"fiscalYear":2022,"statement":"연결","revenue":418789690050,"operatingIncome":44004543908,"netIncome":23383094958,"controllingNetIncome":23383233921,"ebitda":46937870757,"fcff":14194432263,"cfo":15317035601,"capex":1145847985,"totalAssets":357326202513,"totalLiabilities":36181495521,"totalEquity":321144706992,"cash":25893892551,"totalDebt":3443826836},{"fiscalYear":2023,"statement":"연결","revenue":409234735562,"operatingIncome":47989880016,"netIncome":47646038269,"controllingNetIncome":47646133463,"ebitda":51082970282,"fcff":53735873408,"cfo":54096845156,"capex":824481750,"totalAssets":416240456536,"totalLiabilities":51380636305,"totalEquity":364859820231,"cash":30287988350,"totalDebt":3481735122},{"fiscalYear":2024,"statement":"별도","revenue":431941622345,"operatingIncome":45639201298,"netIncome":52625419138,"controllingNetIncome":52625474301,"ebitda":48977409963,"fcff":20370144529,"cfo":23713625547,"capex":4865416366,"totalAssets":488925013884,"totalLiabilities":76419929556,"totalEquity":412505084328,"cash":33783681091,"totalDebt":2732635645},{"fiscalYear":2025,"statement":"별도","revenue":405486654859,"operatingIncome":34552364423,"netIncome":68866042367,"controllingNetIncome":68866042367,"ebitda":38130361886,"fcff":38498198056,"cfo":40339554418,"capex":2486061633,"totalAssets":533960641174,"totalLiabilities":54549912028,"totalEquity":479410729146,"cash":44620002633,"totalDebt":12799551430}],"quarterly":[{"stockCode":"003650","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":106011132776,"operatingIncome":7765344980,"netIncome":6857932213,"prevYearRevenue":100830355093,"prevYearOperatingIncome":9314676483,"prevYearNetIncome":5529261820,"source":"11014","updatedAt":"2026-08-26T22:23:29.874Z"},{"stockCode":"003650","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":94276470686,"operatingIncome":7300882851,"netIncome":19921200942,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:29.877Z"},{"stockCode":"003650","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":101100543797,"operatingIncome":13724165859,"netIncome":16942436545,"prevYearRevenue":101035890796,"prevYearOperatingIncome":10933258788,"prevYearNetIncome":3116869295,"source":"11013","updatedAt":"2026-08-26T22:23:29.369Z"},{"stockCode":"003650","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":135946149449,"operatingIncome":8156045312,"netIncome":79400019672,"prevYearRevenue":104163160601,"prevYearOperatingIncome":8552877804,"prevYearNetIncome":38970040917,"source":"11012","updatedAt":"2026-08-26T22:23:29.623Z"}]}