{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/014530","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":"014530","name":"극동유화","market":"KOSPI","sector":"석유 정제품 제조업","lastPrice":3275,"marketCap":114197350500,"sharesOutstanding":34869420,"asOf":"2026-09-26T15:09:35.315Z"},"valuation":{"fiscalYear":2025,"per":100.62,"perTtm":9.77,"ttmPeriod":"25Q3~26Q2","pbr":0.56,"psr":0.11,"evEbitda":null,"ev":83344392414,"fcff":2614958523,"fcffYield":0.0314,"roe":0.0055,"revenueGrowth":{"y1":-0.0387,"y3":-0.0631,"y5":0.1041},"operatingIncomeGrowth":{"y1":-0.3248,"y3":-0.2037,"y5":0.0154},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.116Z"},"price":{"high52w":5990,"low52w":2985,"fromHigh":-0.4533,"returns":[{"label":"1개월","value":0.0187},{"label":"3개월","value":0.0972},{"label":"6개월","value":-0.1325},{"label":"1년","value":-0.0061},{"label":"3년","value":-0.1709},{"label":"5년","value":-0.288}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":5.7,"payoutPct":614.5},{"fiscalYear":2024,"dps":200,"yieldPct":5.5,"payoutPct":74.9},{"fiscalYear":2023,"dps":200,"yieldPct":4.4,"payoutPct":45.6},{"fiscalYear":2022,"dps":200,"yieldPct":5.1,"payoutPct":33.7},{"fiscalYear":2021,"dps":160,"yieldPct":4,"payoutPct":47.2},{"fiscalYear":2020,"dps":140,"yieldPct":3.9,"payoutPct":61.1},{"fiscalYear":2019,"dps":160,"yieldPct":4.5,"payoutPct":37.9},{"fiscalYear":2018,"dps":160,"yieldPct":4.7,"payoutPct":33.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":830880010059,"operatingIncome":18556595607,"netIncome":16292224722,"controllingNetIncome":16296274228,"ebitda":null,"fcff":4236549656,"cfo":12418597093,"capex":9468809030,"totalAssets":280142460192,"totalLiabilities":120212239300,"totalEquity":159930220892,"cash":14384542384,"totalDebt":35000000000},{"fiscalYear":2019,"statement":"연결","revenue":795562280829,"operatingIncome":16654511338,"netIncome":14202848272,"controllingNetIncome":14353818729,"ebitda":null,"fcff":-3616723572,"cfo":2977964244,"capex":8098312124,"totalAssets":289929212225,"totalLiabilities":120646493275,"totalEquity":169282718950,"cash":4769395757,"totalDebt":29579658969},{"fiscalYear":2020,"statement":"연결","revenue":622861174912,"operatingIncome":14308599806,"netIncome":7172430393,"controllingNetIncome":7709520023,"ebitda":null,"fcff":6546605643,"cfo":24362203858,"capex":19106036845,"totalAssets":292655447721,"totalLiabilities":119909003270,"totalEquity":172746444451,"cash":15520023366,"totalDebt":29290560195},{"fiscalYear":2021,"statement":"연결","revenue":964831742550,"operatingIncome":20485805841,"netIncome":11007701446,"controllingNetIncome":11402756101,"ebitda":22293760607,"fcff":-15519637569,"cfo":-14225849529,"capex":2727497406,"totalAssets":321935348473,"totalLiabilities":139852066541,"totalEquity":182083281932,"cash":8601596958,"totalDebt":23050839662},{"fiscalYear":2022,"statement":"연결","revenue":1242475835454,"operatingIncome":30590826516,"netIncome":20430242683,"controllingNetIncome":19965655869,"ebitda":null,"fcff":-2551618062,"cfo":-2447534347,"capex":2122651607,"totalAssets":353076046774,"totalLiabilities":147759136082,"totalEquity":205316910692,"cash":11361555074,"totalDebt":16362267896},{"fiscalYear":2023,"statement":"연결","revenue":1157998807210,"operatingIncome":27841803020,"netIncome":15093999527,"controllingNetIncome":14764361719,"ebitda":null,"fcff":760217439,"cfo":9596256006,"capex":13837469578,"totalAssets":430015236625,"totalLiabilities":216137142605,"totalEquity":213878094020,"cash":15767060454,"totalDebt":57558898036},{"fiscalYear":2024,"statement":"연결","revenue":1062833512172,"operatingIncome":22878631372,"netIncome":9642293305,"controllingNetIncome":8985678257,"ebitda":31152941930,"fcff":-11051909617,"cfo":23876901205,"capex":41138740539,"totalAssets":478555021568,"totalLiabilities":246369399377,"totalEquity":232185622191,"cash":30829016886,"totalDebt":13408992380},{"fiscalYear":2025,"statement":"연결","revenue":1021727866612,"operatingIncome":15446578571,"netIncome":1302280189,"controllingNetIncome":1134923217,"ebitda":null,"fcff":2614958523,"cfo":21739788305,"capex":24357050401,"totalAssets":504234678749,"totalLiabilities":270995200193,"totalEquity":233239478556,"cash":30852958086,"totalDebt":null}],"quarterly":[{"stockCode":"014530","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":261604273382,"operatingIncome":3671907603,"netIncome":1081446573,"prevYearRevenue":257856990937,"prevYearOperatingIncome":5169960034,"prevYearNetIncome":39610841,"source":"11014","updatedAt":"2026-08-26T22:26:51.361Z"},{"stockCode":"014530","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":273453629902,"operatingIncome":2659030501,"netIncome":-1049164072,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:51.366Z"},{"stockCode":"014530","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":247645982644,"operatingIncome":5520985269,"netIncome":3235006960,"prevYearRevenue":245855441286,"prevYearOperatingIncome":5236544981,"prevYearNetIncome":1775381028,"source":"11013","updatedAt":"2026-08-26T22:26:50.838Z"},{"stockCode":"014530","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":257785199022,"operatingIncome":13125227205,"netIncome":8417737730,"prevYearRevenue":240814522042,"prevYearOperatingIncome":3879095486,"prevYearNetIncome":-505383340,"source":"11012","updatedAt":"2026-08-26T22:26:51.121Z"}]}