{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/011780","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":"011780","name":"금호석유화학","market":"KOSPI","sector":"기초 화학물질 제조업","lastPrice":117200,"marketCap":2948438490000,"sharesOutstanding":25157325,"asOf":"2026-09-26T15:09:35.308Z"},"valuation":{"fiscalYear":2025,"per":10.13,"perTtm":5.84,"ttmPeriod":"25Q3~26Q2","pbr":0.47,"psr":0.43,"evEbitda":5.19,"ev":3306049907249,"fcff":552248780738,"fcffYield":0.167,"roe":0.0474,"revenueGrowth":{"y1":-0.0335,"y3":-0.0464,"y5":0.0753},"operatingIncomeGrowth":{"y1":-0.0036,"y3":-0.3813,"y5":-0.182},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.584Z"},"price":{"high52w":153400,"low52w":103600,"fromHigh":-0.236,"returns":[{"label":"1개월","value":-0.0518},{"label":"3개월","value":0.029},{"label":"6개월","value":-0.0735},{"label":"1년","value":0.1302},{"label":"3년","value":-0.126},{"label":"5년","value":-0.3974}]},"dividends":[{"fiscalYear":2025,"dps":1700,"yieldPct":1.4,"payoutPct":15},{"fiscalYear":2024,"dps":2200,"yieldPct":2.4,"payoutPct":16.4},{"fiscalYear":2023,"dps":2900,"yieldPct":2.1,"payoutPct":17.1},{"fiscalYear":2022,"dps":5400,"yieldPct":3.8,"payoutPct":14.3},{"fiscalYear":2021,"dps":10000,"yieldPct":5.4,"payoutPct":14.3},{"fiscalYear":2020,"dps":4200,"yieldPct":3,"payoutPct":19.9},{"fiscalYear":2019,"dps":1500,"yieldPct":1.9,"payoutPct":13.9},{"fiscalYear":2018,"dps":1350,"yieldPct":1.6,"payoutPct":7.5}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":3934509038268,"operatingIncome":163950027541,"netIncome":121866343480,"controllingNetIncome":118903528616,"ebitda":309795260593,"fcff":140721118112,"cfo":483191768284,"capex":391541222402,"totalAssets":4210555635941,"totalLiabilities":2546806491301,"totalEquity":1663749144640,"cash":47292206726,"totalDebt":1914590826334},{"fiscalYear":2016,"statement":"연결","revenue":3970435496820,"operatingIncome":157076708020,"netIncome":80764817357,"controllingNetIncome":73246369844,"ebitda":369474370956,"fcff":67927227610,"cfo":296755288897,"capex":274355166603,"totalAssets":4546113635860,"totalLiabilities":2818212904301,"totalEquity":1727900731559,"cash":196976933350,"totalDebt":2080654561280},{"fiscalYear":2017,"statement":"연결","revenue":5064779318222,"operatingIncome":262626429859,"netIncome":217647431804,"controllingNetIncome":213577001913,"ebitda":491028196273,"fcff":362947698478,"cfo":421047042204,"capex":106805672343,"totalAssets":4579813617926,"totalLiabilities":2623010576610,"totalEquity":1956803041316,"cash":234430215837,"totalDebt":1809126176121},{"fiscalYear":2018,"statement":"연결","revenue":5584910608973,"operatingIncome":554633082401,"netIncome":503082598293,"controllingNetIncome":491221317927,"ebitda":758201511042,"fcff":397354966372,"cfo":484649992492,"capex":135478020635,"totalAssets":4616720747880,"totalLiabilities":2268573649773,"totalEquity":2348147098107,"cash":101804574281,"totalDebt":1457045507876},{"fiscalYear":2019,"statement":"연결","revenue":4977931637637,"operatingIncome":367758876376,"netIncome":294696728256,"controllingNetIncome":294600908543,"ebitda":601198530576,"fcff":415990519055,"cfo":557680550905,"capex":173532393058,"totalAssets":4538042397798,"totalLiabilities":1908470889402,"totalEquity":2629571508396,"cash":127807557195,"totalDebt":1156074387591},{"fiscalYear":2020,"statement":"연결","revenue":4809535907763,"operatingIncome":742159982879,"netIncome":582982310651,"controllingNetIncome":582899085058,"ebitda":933750379987,"fcff":612586235927,"cfo":771534306405,"capex":178262342968,"totalAssets":5027282217052,"totalLiabilities":1878048584068,"totalEquity":3149233632984,"cash":418223093806,"totalDebt":907573045280},{"fiscalYear":2021,"statement":"연결","revenue":8461841500290,"operatingIncome":2406835526956,"netIncome":1965576708770,"controllingNetIncome":1965465321929,"ebitda":null,"fcff":1786259966549,"cfo":2127031389404,"capex":354995124750,"totalAssets":8115674806919,"totalLiabilities":3032766421565,"totalEquity":5082908385354,"cash":622937474397,"totalDebt":1033415544835},{"fiscalYear":2022,"statement":"연결","revenue":7975625981021,"operatingIncome":1147745512728,"netIncome":1025704605758,"controllingNetIncome":1025448311762,"ebitda":1358148436933,"fcff":105604848321,"cfo":513532762319,"capex":428075308678,"totalAssets":7719272223622,"totalLiabilities":2065857046026,"totalEquity":5653415177596,"cash":567301480378,"totalDebt":796765797873},{"fiscalYear":2023,"statement":"연결","revenue":6322528187782,"operatingIncome":358961881960,"netIncome":447043536116,"controllingNetIncome":446820153023,"ebitda":622404100194,"fcff":74718076517,"cfo":630703779509,"capex":590220831287,"totalAssets":7979694633685,"totalLiabilities":2145675091381,"totalEquity":5834019542304,"cash":452439485955,"totalDebt":882883182056},{"fiscalYear":2024,"statement":"연결","revenue":7155003786012,"operatingIncome":272804307588,"netIncome":348602013402,"controllingNetIncome":348621508633,"ebitda":569763635154,"fcff":-78429274770,"cfo":322334793729,"capex":436573878807,"totalAssets":8340238952259,"totalLiabilities":2298015880753,"totalEquity":6042223071506,"cash":429285910593,"totalDebt":945187014890},{"fiscalYear":2025,"statement":"연결","revenue":6915145099921,"operatingIncome":271828509546,"netIncome":290934780649,"controllingNetIncome":290936738220,"ebitda":637543618340,"fcff":552248780738,"cfo":715308386329,"capex":195621228038,"totalAssets":8474479180387,"totalLiabilities":2227941769930,"totalEquity":6246537410457,"cash":650436032913,"totalDebt":1008047450162}],"quarterly":[{"stockCode":"011780","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1643813977906,"operatingIncome":84433916233,"netIncome":106926826809,"prevYearRevenue":1827889500711,"prevYearOperatingIncome":65077247210,"prevYearNetIncome":53134317767,"source":"11014","updatedAt":"2026-08-26T22:19:36.744Z"},{"stockCode":"011780","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1589735553170,"operatingIncome":1556726355,"netIncome":1442442932,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:36.747Z"},{"stockCode":"011780","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1779957662893,"operatingIncome":59403454696,"netIncome":96292490134,"prevYearRevenue":1908229062934,"prevYearOperatingIncome":120608366574,"prevYearNetIncome":124833104482,"source":"11013","updatedAt":"2026-08-26T22:19:36.254Z"},{"stockCode":"011780","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2268152062130,"operatingIncome":338998286912,"netIncome":300416958496,"prevYearRevenue":1773366505911,"prevYearOperatingIncome":65229500384,"prevYearNetIncome":57732406426,"source":"11012","updatedAt":"2026-08-26T22:19:36.501Z"}]}