{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/021650","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":"021650","name":"한국큐빅","market":"KOSDAQ","sector":"플라스틱제품 제조업","lastPrice":1977,"marketCap":32325063051,"sharesOutstanding":16350563,"asOf":"2026-09-26T15:09:35.330Z"},"valuation":{"fiscalYear":2025,"per":7,"perTtm":8.27,"ttmPeriod":"25Q3~26Q2","pbr":0.33,"psr":0.14,"evEbitda":0.84,"ev":13520365131,"fcff":675953507,"fcffYield":0.05,"roe":0.0478,"revenueGrowth":{"y1":-0.0988,"y3":0.0265,"y5":0.0589},"operatingIncomeGrowth":{"y1":-0.3063,"y3":-0.0433,"y5":-0.0763},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.855Z"},"price":{"high52w":2510,"low52w":1952,"fromHigh":-0.2124,"returns":[{"label":"1개월","value":-0.01},{"label":"3개월","value":0.0087},{"label":"6개월","value":-0.1213},{"label":"1년","value":-0.1623},{"label":"3년","value":-0.3366},{"label":"5년","value":-0.5753}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":4.3,"payoutPct":35.4},{"fiscalYear":2024,"dps":85,"yieldPct":3.7,"payoutPct":14.2},{"fiscalYear":2023,"dps":70,"yieldPct":2.5,"payoutPct":13.8},{"fiscalYear":2022,"dps":60,"yieldPct":2,"payoutPct":14.9},{"fiscalYear":2021,"dps":70,"yieldPct":1.7,"payoutPct":15.1},{"fiscalYear":2020,"dps":50,"yieldPct":1.3,"payoutPct":7.7},{"fiscalYear":2019,"dps":25,"yieldPct":0.9,"payoutPct":null},{"fiscalYear":2018,"dps":15,"yieldPct":0.6,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":164332874514,"operatingIncome":3169100961,"netIncome":812147178,"controllingNetIncome":null,"ebitda":9805757959,"fcff":-10405604769,"cfo":2784855664,"capex":13876503096,"totalAssets":140787526983,"totalLiabilities":86211926141,"totalEquity":54575600842,"cash":15519821052,"totalDebt":37552775906},{"fiscalYear":2019,"statement":"연결","revenue":156801233221,"operatingIncome":5965019190,"netIncome":3347892803,"controllingNetIncome":null,"ebitda":13395840880,"fcff":27974164,"cfo":8217068414,"capex":9367727680,"totalAssets":131106580732,"totalLiabilities":73890402589,"totalEquity":57216178143,"cash":14607431953,"totalDebt":36158210825},{"fiscalYear":2020,"statement":"연결","revenue":170693216197,"operatingIncome":11793825511,"netIncome":10508056473,"controllingNetIncome":null,"ebitda":19602626079,"fcff":9898048768,"cfo":15603585254,"capex":6776240296,"totalAssets":138711243590,"totalLiabilities":71410918224,"totalEquity":67300325366,"cash":21562457443,"totalDebt":34569899036},{"fiscalYear":2021,"statement":"연결","revenue":172101995255,"operatingIncome":9100089379,"netIncome":7531552116,"controllingNetIncome":null,"ebitda":16230721594,"fcff":-5313425773,"cfo":1713833706,"capex":7616185235,"totalAssets":137540359804,"totalLiabilities":63054331952,"totalEquity":74486027852,"cash":9038909749,"totalDebt":25467552488},{"fiscalYear":2022,"statement":"연결","revenue":210049895609,"operatingIncome":9058282896,"netIncome":6529074801,"controllingNetIncome":null,"ebitda":16674469603,"fcff":4741005536,"cfo":9393916106,"capex":5324415700,"totalAssets":158338451425,"totalLiabilities":78478293069,"totalEquity":79860158356,"cash":11450279830,"totalDebt":24912920060},{"fiscalYear":2023,"statement":"연결","revenue":252096865048,"operatingIncome":10647846417,"netIncome":8263592527,"controllingNetIncome":null,"ebitda":18206468289,"fcff":6034504749,"cfo":12409472711,"capex":7340712002,"totalAssets":173294438614,"totalLiabilities":86798137225,"totalEquity":86496301389,"cash":13377010053,"totalDebt":3293150000},{"fiscalYear":2024,"statement":"연결","revenue":252147530422,"operatingIncome":11435096474,"netIncome":9701104111,"controllingNetIncome":null,"ebitda":19712815130,"fcff":11783231293,"cfo":16144766969,"capex":5099276230,"totalAssets":171466664708,"totalLiabilities":76692752955,"totalEquity":94773911753,"cash":18633196153,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":227225841275,"operatingIncome":7932698423,"netIncome":4617518631,"controllingNetIncome":null,"ebitda":16091189150,"fcff":675953507,"cfo":9712534380,"capex":9571612087,"totalAssets":163085716744,"totalLiabilities":64587176741,"totalEquity":98498540003,"cash":18804697920,"totalDebt":null}],"quarterly":[{"stockCode":"021650","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":56947249960,"operatingIncome":2014591277,"netIncome":1896829154,"prevYearRevenue":59078989921,"prevYearOperatingIncome":2182223833,"prevYearNetIncome":906939450,"source":"11014","updatedAt":"2026-08-26T22:32:41.851Z"},{"stockCode":"021650","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":48266611348,"operatingIncome":-718877441,"netIncome":-791609855,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:41.857Z"},{"stockCode":"021650","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":54088089805,"operatingIncome":1717068380,"netIncome":2031317181,"prevYearRevenue":60058317716,"prevYearOperatingIncome":3072719549,"prevYearNetIncome":2439735266,"source":"11013","updatedAt":"2026-08-26T22:32:41.325Z"},{"stockCode":"021650","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":54088584601,"operatingIncome":992976442,"netIncome":772280345,"prevYearRevenue":61953662251,"prevYearOperatingIncome":3564265038,"prevYearNetIncome":1072564066,"source":"11012","updatedAt":"2026-08-26T22:32:41.566Z"}]}