{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004650","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":"004650","name":"창해에탄올","market":"KOSDAQ","sector":"알코올음료 제조업","lastPrice":9280,"marketCap":85291412800,"sharesOutstanding":9190885,"asOf":"2026-09-26T15:09:35.273Z"},"valuation":{"fiscalYear":2025,"per":6.43,"perTtm":6.82,"ttmPeriod":"25Q3~26Q2","pbr":0.6,"psr":0.7,"evEbitda":null,"ev":112495829294,"fcff":15815698835,"fcffYield":0.1406,"roe":0.0963,"revenueGrowth":{"y1":-0.1099,"y3":0.0379,"y5":0.0131},"operatingIncomeGrowth":{"y1":-0.0856,"y3":0.1761,"y5":-0.0394},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.459Z"},"price":{"high52w":12010,"low52w":8870,"fromHigh":-0.2273,"returns":[{"label":"1개월","value":-0.0169},{"label":"3개월","value":0.0369},{"label":"6개월","value":-0.0453},{"label":"1년","value":-0.0673},{"label":"3년","value":-0.0323},{"label":"5년","value":-0.3442}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":5.8,"payoutPct":34.31},{"fiscalYear":2024,"dps":600,"yieldPct":6.4,"payoutPct":36.36},{"fiscalYear":2023,"dps":600,"yieldPct":6.1,"payoutPct":-118.54},{"fiscalYear":2022,"dps":500,"yieldPct":4.3,"payoutPct":null},{"fiscalYear":2021,"dps":600,"yieldPct":4.3,"payoutPct":46.25},{"fiscalYear":2020,"dps":600,"yieldPct":4.3,"payoutPct":35.01},{"fiscalYear":2019,"dps":600,"yieldPct":4.64,"payoutPct":21.69},{"fiscalYear":2018,"dps":600,"yieldPct":4.38,"payoutPct":128.22}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":195358260921,"operatingIncome":10459442680,"netIncome":-14549964920,"controllingNetIncome":3717208272,"ebitda":45275960975,"fcff":4892741351,"cfo":9051983757,"capex":7660287783,"totalAssets":365404238269,"totalLiabilities":206824009853,"totalEquity":158580228416,"cash":13213617311,"totalDebt":155220666044},{"fiscalYear":2019,"statement":"연결","revenue":187283714779,"operatingIncome":8878759515,"netIncome":10765167650,"controllingNetIncome":21393166541,"ebitda":111008406925,"fcff":20003139275,"cfo":25057815283,"capex":7292396692,"totalAssets":193042598609,"totalLiabilities":66240955270,"totalEquity":126801643339,"cash":6780825262,"totalDebt":54151207193},{"fiscalYear":2020,"statement":"연결","revenue":114659763158,"operatingIncome":19434820621,"netIncome":13413242310,"controllingNetIncome":13000414234,"ebitda":22846787478,"fcff":11086067230,"cfo":12212069713,"capex":2070018807,"totalAssets":195750183052,"totalLiabilities":61992713371,"totalEquity":133757469681,"cash":5974429500,"totalDebt":49270763499},{"fiscalYear":2021,"statement":"연결","revenue":96990829298,"operatingIncome":14100640089,"netIncome":10071626349,"controllingNetIncome":9841706370,"ebitda":17032961425,"fcff":11365841610,"cfo":12772504294,"capex":2239711460,"totalAssets":190019790948,"totalLiabilities":52252939228,"totalEquity":137766851720,"cash":5001818939,"totalDebt":42901598528},{"fiscalYear":2022,"statement":"연결","revenue":109429695748,"operatingIncome":9769161677,"netIncome":299415317,"controllingNetIncome":77564011,"ebitda":17409758587,"fcff":2423273660,"cfo":3115791169,"capex":1625160292,"totalAssets":195084979310,"totalLiabilities":59807358676,"totalEquity":135277620634,"cash":3750442176,"totalDebt":45954747209},{"fiscalYear":2023,"statement":"연결","revenue":116422748457,"operatingIncome":14583452329,"netIncome":-3667131634,"controllingNetIncome":-3840475767,"ebitda":17922879289,"fcff":6936373487,"cfo":8191425288,"capex":2854682395,"totalAssets":191470832376,"totalLiabilities":63334311393,"totalEquity":128136520983,"cash":3686397823,"totalDebt":45855211193},{"fiscalYear":2024,"statement":"연결","revenue":137452411912,"operatingIncome":17381138261,"netIncome":12442832974,"controllingNetIncome":12517718385,"ebitda":20464119963,"fcff":11989500736,"cfo":15221024243,"capex":4868883060,"totalAssets":190088224406,"totalLiabilities":53589638347,"totalEquity":136498586059,"cash":6447174783,"totalDebt":43629488784},{"fiscalYear":2025,"statement":"연결","revenue":122344462021,"operatingIncome":15893046140,"netIncome":13089805455,"controllingNetIncome":13266653180,"ebitda":null,"fcff":15815698835,"cfo":20335676873,"capex":5770611667,"totalAssets":194591450816,"totalLiabilities":48940928107,"totalEquity":145650522709,"cash":6706202256,"totalDebt":33910618750}],"quarterly":[{"stockCode":"004650","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":27958073765,"operatingIncome":3985798903,"netIncome":2701129633,"prevYearRevenue":34361504554,"prevYearOperatingIncome":5333423461,"prevYearNetIncome":4301574137,"source":"11014","updatedAt":"2026-08-26T22:28:00.851Z"},{"stockCode":"004650","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":32384916308,"operatingIncome":2514545260,"netIncome":2954049845,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:00.855Z"},{"stockCode":"004650","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":28307470872,"operatingIncome":4258492726,"netIncome":3384725383,"prevYearRevenue":30018716301,"prevYearOperatingIncome":4138670984,"prevYearNetIncome":3496592274,"source":"11013","updatedAt":"2026-08-26T22:28:00.327Z"},{"stockCode":"004650","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":31100200617,"operatingIncome":4426210999,"netIncome":3463682302,"prevYearRevenue":31982755647,"prevYearOperatingIncome":5254030993,"prevYearNetIncome":3938033703,"source":"11012","updatedAt":"2026-08-26T22:28:00.565Z"}]}