{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/025860","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":"025860","name":"남해화학","market":"KOSPI","sector":"비료, 농약 및 살균, 살충제 제조업","lastPrice":6190,"marketCap":307512038170,"sharesOutstanding":49678843,"asOf":"2026-09-26T15:09:35.336Z"},"valuation":{"fiscalYear":2025,"per":10.55,"perTtm":31.66,"ttmPeriod":"25Q3~26Q2","pbr":0.56,"psr":0.19,"evEbitda":5,"ev":359760338411,"fcff":28035956369,"fcffYield":0.0779,"roe":0.054,"revenueGrowth":{"y1":0.0562,"y3":-0.0957,"y5":0.097},"operatingIncomeGrowth":{"y1":0.1893,"y3":-0.1167,"y5":0.1032},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.279Z"},"price":{"high52w":11740,"low52w":5340,"fromHigh":-0.4727,"returns":[{"label":"1개월","value":0.0215},{"label":"3개월","value":0.1014},{"label":"6개월","value":-0.2301},{"label":"1년","value":-0.0802},{"label":"3년","value":-0.1624},{"label":"5년","value":-0.4522}]},"dividends":[{"fiscalYear":2025,"dps":90,"yieldPct":1.33,"payoutPct":16.03},{"fiscalYear":2024,"dps":80,"yieldPct":1.26,"payoutPct":15.25},{"fiscalYear":2023,"dps":60,"yieldPct":0.81,"payoutPct":24.04},{"fiscalYear":2022,"dps":100,"yieldPct":1.2,"payoutPct":10.18},{"fiscalYear":2021,"dps":60,"yieldPct":0.6,"payoutPct":13.28},{"fiscalYear":2020,"dps":80,"yieldPct":1,"payoutPct":15.32},{"fiscalYear":2019,"dps":60,"yieldPct":0.73,"payoutPct":17.9},{"fiscalYear":2018,"dps":50,"yieldPct":0.44,"payoutPct":28.71}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":1242735386432,"operatingIncome":17001086915,"netIncome":8350363797,"controllingNetIncome":null,"ebitda":31194532449,"fcff":-4020615201,"cfo":7989289525,"capex":12841458309,"totalAssets":547908233893,"totalLiabilities":123217164039,"totalEquity":424691069854,"cash":19205143124,"totalDebt":43168953694},{"fiscalYear":2019,"statement":"별도","revenue":1187201230766,"operatingIncome":15330702542,"netIncome":16040767746,"controllingNetIncome":16040767746,"ebitda":30742378873,"fcff":34404187524,"cfo":45291695689,"capex":12103758832,"totalAssets":581138671065,"totalLiabilities":147178509592,"totalEquity":433960161473,"cash":35969096276,"totalDebt":45924010228},{"fiscalYear":2020,"statement":"별도","revenue":1009845248219,"operatingIncome":26391593903,"netIncome":25044473893,"controllingNetIncome":null,"ebitda":42803481881,"fcff":38034484347,"cfo":52497442953,"capex":15265900505,"totalAssets":589444547288,"totalLiabilities":136525967184,"totalEquity":452918580104,"cash":44197495100,"totalDebt":38310452630},{"fiscalYear":2021,"statement":"연결","revenue":1451884407283,"operatingIncome":20481749724,"netIncome":null,"controllingNetIncome":21664019600,"ebitda":36204133613,"fcff":-134235684496,"cfo":-118071166535,"capex":16882648150,"totalAssets":719110524869,"totalLiabilities":247508235172,"totalEquity":471602289697,"cash":49555184108,"totalDebt":90498417939},{"fiscalYear":2022,"statement":"연결","revenue":2169565870526,"operatingIncome":62590109179,"netIncome":null,"controllingNetIncome":47259915285,"ebitda":79135767166,"fcff":-154398680686,"cfo":-96145539039,"capex":60156924019,"totalAssets":902896419890,"totalLiabilities":380906101431,"totalEquity":521990318459,"cash":25063772500,"totalDebt":181287946387},{"fiscalYear":2023,"statement":"연결","revenue":1588078324797,"operatingIncome":11053225204,"netIncome":null,"controllingNetIncome":11966247108,"ebitda":31843091760,"fcff":33301308883,"cfo":101864313964,"capex":78459456713,"totalAssets":833548600274,"totalLiabilities":314231857276,"totalEquity":519316742998,"cash":34046636910,"totalDebt":174531798248},{"fiscalYear":2024,"statement":"연결","revenue":1519109111887,"operatingIncome":36263869903,"netIncome":21521559735,"controllingNetIncome":25154725630,"ebitda":62010062189,"fcff":79349990611,"cfo":120284022119,"capex":49135710062,"totalAssets":773830396996,"totalLiabilities":239076382835,"totalEquity":534754014161,"cash":54450281641,"totalDebt":118000000000},{"fiscalYear":2025,"statement":"연결","revenue":1604420884203,"operatingIncome":43128612586,"netIncome":26925742554,"controllingNetIncome":29153301988,"ebitda":71902477200,"fcff":28035956369,"cfo":47646848138,"capex":26505505499,"totalAssets":824579888654,"totalLiabilities":271956953994,"totalEquity":552622934660,"cash":37523343902,"totalDebt":89771644143}],"quarterly":[{"stockCode":"025860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":360330179035,"operatingIncome":15692662541,"netIncome":9680585797,"prevYearRevenue":323803517480,"prevYearOperatingIncome":1332032584,"prevYearNetIncome":-533262195,"source":"11014","updatedAt":"2026-08-26T22:23:01.206Z"},{"stockCode":"025860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":380234879287,"operatingIncome":-7419474229,"netIncome":-5795847380,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:01.209Z"},{"stockCode":"025860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":492954552649,"operatingIncome":-120803093,"netIncome":-2508876804,"prevYearRevenue":437662974980,"prevYearOperatingIncome":20701305920,"prevYearNetIncome":13642514939,"source":"11013","updatedAt":"2026-08-26T22:23:00.707Z"},{"stockCode":"025860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":504927562927,"operatingIncome":12919837127,"netIncome":8337343032,"prevYearRevenue":426192850901,"prevYearOperatingIncome":14154118354,"prevYearNetIncome":9398489198,"source":"11012","updatedAt":"2026-08-26T22:23:00.968Z"}]}