{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/018250","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":"018250","name":"애경산업","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":11080,"marketCap":292622079800,"sharesOutstanding":26409935,"asOf":"2026-09-26T15:09:35.324Z"},"valuation":{"fiscalYear":2025,"per":19.24,"perTtm":16.93,"ttmPeriod":"25Q3~26Q2","pbr":0.73,"psr":0.45,"evEbitda":10,"ev":238805626641,"fcff":31143437464,"fcffYield":0.1304,"roe":0.038,"revenueGrowth":{"y1":-0.0362,"y3":0.0235,"y5":0.0216},"operatingIncomeGrowth":{"y1":-0.5484,"y3":-0.1848,"y5":-0.0112},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.901Z"},"price":{"high52w":18000,"low52w":10300,"fromHigh":-0.3844,"returns":[{"label":"1개월","value":-0.0374},{"label":"3개월","value":0.0757},{"label":"6개월","value":-0.2758},{"label":"1년","value":-0.2468},{"label":"3년","value":-0.4774},{"label":"5년","value":-0.5285}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":1.3,"payoutPct":33.1},{"fiscalYear":2024,"dps":580,"yieldPct":4.5,"payoutPct":34.3},{"fiscalYear":2023,"dps":580,"yieldPct":3.1,"payoutPct":30.6},{"fiscalYear":2022,"dps":310,"yieldPct":1.5,"payoutPct":49.1},{"fiscalYear":2021,"dps":200,"yieldPct":1,"payoutPct":34.5},{"fiscalYear":2020,"dps":200,"yieldPct":0.8,"payoutPct":45.7},{"fiscalYear":2019,"dps":450,"yieldPct":1.6,"payoutPct":28.5},{"fiscalYear":2018,"dps":450,"yieldPct":0.9,"payoutPct":19.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":699584479778,"operatingIncome":79170684591,"netIncome":60789196299,"controllingNetIncome":57470993708,"ebitda":87488799524,"fcff":5787533656,"cfo":41227991875,"capex":35440458219,"totalAssets":410172265060,"totalLiabilities":101063693986,"totalEquity":309108571074,"cash":132520254824,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":701336794362,"operatingIncome":60601371864,"netIncome":41643076591,"controllingNetIncome":39451830902,"ebitda":73561903563,"fcff":14455035659,"cfo":32416840462,"capex":17961804803,"totalAssets":451543473916,"totalLiabilities":113045743515,"totalEquity":338497730401,"cash":133088176795,"totalDebt":4534452160},{"fiscalYear":2020,"statement":"연결","revenue":588135646523,"operatingIncome":22370255451,"netIncome":11460208530,"controllingNetIncome":12347862819,"ebitda":36241794933,"fcff":-24624989883,"cfo":19303742394,"capex":43928732277,"totalAssets":434466866367,"totalLiabilities":101424443200,"totalEquity":333042423167,"cash":100508932720,"totalDebt":14265181284},{"fiscalYear":2021,"statement":"연결","revenue":573923184961,"operatingIncome":24385008253,"netIncome":15725463056,"controllingNetIncome":18362085537,"ebitda":42621459760,"fcff":29095929638,"cfo":48297471834,"capex":19201542196,"totalAssets":431492645030,"totalLiabilities":85261290651,"totalEquity":346231354379,"cash":106052052933,"totalDebt":3497995951},{"fiscalYear":2022,"statement":"연결","revenue":610410753107,"operatingIncome":39038794156,"netIncome":16682112352,"controllingNetIncome":null,"ebitda":null,"fcff":10861147516,"cfo":33900025345,"capex":23038877829,"totalAssets":482639615354,"totalLiabilities":123665920018,"totalEquity":358973695336,"cash":120443188331,"totalDebt":25071797057},{"fiscalYear":2023,"statement":"연결","revenue":668866951127,"operatingIncome":61937813983,"netIncome":48604611481,"controllingNetIncome":null,"ebitda":92228662651,"fcff":17607507489,"cfo":50578363694,"capex":32970856205,"totalAssets":482372595474,"totalLiabilities":94745876572,"totalEquity":387626718902,"cash":65172406594,"totalDebt":2504543743},{"fiscalYear":2024,"statement":"연결","revenue":679076572242,"operatingIncome":46824923401,"netIncome":42498547149,"controllingNetIncome":null,"ebitda":59771982737,"fcff":12048221976,"cfo":24801358210,"capex":12753136234,"totalAssets":499351468105,"totalLiabilities":98740445649,"totalEquity":400611022456,"cash":23328229173,"totalDebt":4037780996},{"fiscalYear":2025,"statement":"연결","revenue":654527659913,"operatingIncome":21145734565,"netIncome":15126502988,"controllingNetIncome":15205225319,"ebitda":23881569742,"fcff":31143437464,"cfo":41015097859,"capex":10201769098,"totalAssets":497808806295,"totalLiabilities":98740163427,"totalEquity":399068642868,"cash":61448450074,"totalDebt":7631996915}],"quarterly":[{"stockCode":"018250","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":169254263266,"operatingIncome":7298092288,"netIncome":4325756098,"prevYearRevenue":165280498189,"prevYearOperatingIncome":9550718712,"prevYearNetIncome":5694361210,"source":"11014","updatedAt":"2026-08-26T22:22:57.292Z"},{"stockCode":"018250","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":162884968654,"operatingIncome":-3350277126,"netIncome":-5348908222,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:57.295Z"},{"stockCode":"018250","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":158790581002,"operatingIncome":-1587611283,"netIncome":13697535560,"prevYearRevenue":151077640354,"prevYearOperatingIncome":6043707282,"prevYearNetIncome":5031447123,"source":"11013","updatedAt":"2026-08-26T22:22:56.761Z"},{"stockCode":"018250","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":194164692923,"operatingIncome":4526677817,"netIncome":4611370978,"prevYearRevenue":171310787639,"prevYearOperatingIncome":11154212121,"prevYearNetIncome":11118207989,"source":"11012","updatedAt":"2026-08-26T22:22:57.000Z"}]}