{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012200","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":"012200","name":"계양전기","market":"KOSPI","sector":"일반 목적용 기계 제조업","lastPrice":3820,"marketCap":103991206780,"sharesOutstanding":27222829,"asOf":"2026-09-26T15:09:35.309Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":5,"psr":0.27,"evEbitda":null,"ev":195592920415,"fcff":-43307459320,"fcffYield":-0.2214,"roe":-0.9661,"revenueGrowth":{"y1":0.056,"y3":0.0221,"y5":0.0053},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.405Z"},"price":{"high52w":12440,"low52w":1370,"fromHigh":-0.6929,"returns":[{"label":"1개월","value":0.0039},{"label":"3개월","value":-0.3191},{"label":"6개월","value":-0.3696},{"label":"1년","value":1.6845},{"label":"3년","value":0.868},{"label":"5년","value":-0.1595}]},"dividends":[{"fiscalYear":2023,"dps":25,"yieldPct":1.4,"payoutPct":-56.38},{"fiscalYear":2022,"dps":25,"yieldPct":0.8,"payoutPct":-3.49},{"fiscalYear":2021,"dps":35,"yieldPct":0.9,"payoutPct":-17.47},{"fiscalYear":2020,"dps":35,"yieldPct":0.8,"payoutPct":12.75},{"fiscalYear":2019,"dps":35,"yieldPct":1.2,"payoutPct":926.59},{"fiscalYear":2018,"dps":60,"yieldPct":1.7,"payoutPct":21.46},{"fiscalYear":2017,"dps":55,"yieldPct":1.2,"payoutPct":21.63}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":365071318132,"operatingIncome":8616655736,"netIncome":7700773366,"controllingNetIncome":7700773366,"ebitda":20125845479,"fcff":-26508000375,"cfo":-2972425770,"capex":23864452927,"totalAssets":273358874947,"totalLiabilities":90690392344,"totalEquity":182668482603,"cash":10321498210,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":375025411691,"operatingIncome":2348037078,"netIncome":-2538604866,"controllingNetIncome":-2538604866,"ebitda":14906432735,"fcff":-15620090592,"cfo":-2662074432,"capex":13445683943,"totalAssets":281736766096,"totalLiabilities":103813136493,"totalEquity":177923629603,"cash":5581122639,"totalDebt":30541382000},{"fiscalYear":2020,"statement":"연결","revenue":379681389812,"operatingIncome":3007589451,"netIncome":9385033043,"controllingNetIncome":9385033043,"ebitda":15453791988,"fcff":11734664002,"cfo":18440916069,"capex":7388019854,"totalAssets":294209839079,"totalLiabilities":108486343890,"totalEquity":185723495189,"cash":15895056167,"totalDebt":23991428665},{"fiscalYear":2021,"statement":"연결","revenue":392290545811,"operatingIncome":1796805693,"netIncome":-6211393819,"controllingNetIncome":-6211393819,"ebitda":13081449238,"fcff":-12382696694,"cfo":-4134645462,"capex":8736052313,"totalAssets":285053130217,"totalLiabilities":101825429113,"totalEquity":183227701104,"cash":6392400694,"totalDebt":30577189458},{"fiscalYear":2022,"statement":"연결","revenue":365075103182,"operatingIncome":-10631134052,"netIncome":-24539071245,"controllingNetIncome":-24539071245,"ebitda":-934428314,"fcff":-13454224104,"cfo":-6287275814,"capex":8251275184,"totalAssets":297554555403,"totalLiabilities":169633025975,"totalEquity":127921529428,"cash":7965040859,"totalDebt":34611392403},{"fiscalYear":2023,"statement":"연결","revenue":381634129995,"operatingIncome":-3894777764,"netIncome":-1264724490,"controllingNetIncome":-1264724490,"ebitda":-1749349024,"fcff":5561299171,"cfo":10153071146,"capex":5983420713,"totalAssets":232056132248,"totalLiabilities":111667023320,"totalEquity":120389108928,"cash":10279007316,"totalDebt":23598864625},{"fiscalYear":2024,"statement":"연결","revenue":369125242685,"operatingIncome":-15260824259,"netIncome":-61223109319,"controllingNetIncome":null,"ebitda":-12314102525,"fcff":-38780743979,"cfo":-26470489531,"capex":13969024690,"totalAssets":192750825652,"totalLiabilities":137235940047,"totalEquity":55514885605,"cash":4359186745,"totalDebt":60113690846},{"fiscalYear":2025,"statement":"연결","revenue":389798757593,"operatingIncome":-27100264773,"netIncome":-36868256421,"controllingNetIncome":null,"ebitda":-25123253573,"fcff":-43307459320,"cfo":-20603192143,"capex":25294704345,"totalAssets":220426948138,"totalLiabilities":199621870009,"totalEquity":20805078129,"cash":8078330696,"totalDebt":99680044331}],"quarterly":[{"stockCode":"012200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":102300583317,"operatingIncome":-1015184939,"netIncome":2582242299,"prevYearRevenue":88689763932,"prevYearOperatingIncome":-4204577962,"prevYearNetIncome":-5932267177,"source":"11014","updatedAt":"2026-08-26T22:27:15.234Z"},{"stockCode":"012200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":91439125783,"operatingIncome":-14831020817,"netIncome":-31087286459,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:15.237Z"},{"stockCode":"012200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":98944184441,"operatingIncome":-1935093157,"netIncome":825732909,"prevYearRevenue":93877412130,"prevYearOperatingIncome":-2735661492,"prevYearNetIncome":204936283,"source":"11013","updatedAt":"2026-08-26T22:27:14.722Z"},{"stockCode":"012200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":97434303730,"operatingIncome":-5111010615,"netIncome":-6110028999,"prevYearRevenue":102181636363,"prevYearOperatingIncome":-8518397525,"prevYearNetIncome":-8568148544,"source":"11012","updatedAt":"2026-08-26T22:27:14.960Z"}]}