{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/036670","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":"036670","name":"삼양케이씨아이","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":5040,"marketCap":54231408000,"sharesOutstanding":10760200,"asOf":"2026-09-26T15:09:35.357Z"},"valuation":{"fiscalYear":2025,"per":5.57,"perTtm":6.19,"ttmPeriod":"25Q3~26Q2","pbr":0.43,"psr":0.46,"evEbitda":3.28,"ev":49294590281,"fcff":-2722928319,"fcffYield":-0.0552,"roe":0.0799,"revenueGrowth":{"y1":0.0604,"y3":0.0215,"y5":0.0979},"operatingIncomeGrowth":{"y1":-0.2748,"y3":-0.2074,"y5":-0.0502},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.997Z"},"price":{"high52w":7100,"low52w":4890,"fromHigh":-0.2901,"returns":[{"label":"1개월","value":-0.0214},{"label":"3개월","value":0.0307},{"label":"6개월","value":-0.1765},{"label":"1년","value":-0.2522},{"label":"3년","value":-0.3029},{"label":"5년","value":-0.4419}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":3.76,"payoutPct":null},{"fiscalYear":2024,"dps":250,"yieldPct":3.63,"payoutPct":null},{"fiscalYear":2023,"dps":250,"yieldPct":3.41,"payoutPct":null},{"fiscalYear":2022,"dps":250,"yieldPct":2.76,"payoutPct":null},{"fiscalYear":2021,"dps":200,"yieldPct":2.17,"payoutPct":null},{"fiscalYear":2020,"dps":200,"yieldPct":2.02,"payoutPct":null},{"fiscalYear":2019,"dps":200,"yieldPct":1.95,"payoutPct":18.85},{"fiscalYear":2018,"dps":180,"yieldPct":2.33,"payoutPct":21.82}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":60587708198,"operatingIncome":11320089961,"netIncome":8875571446,"controllingNetIncome":null,"ebitda":13407282567,"fcff":5389511752,"cfo":7528269264,"capex":2286886831,"totalAssets":65743048992,"totalLiabilities":10220513208,"totalEquity":55522535784,"cash":6945859973,"totalDebt":1000000000},{"fiscalYear":2019,"statement":"별도","revenue":69641355070,"operatingIncome":14495579101,"netIncome":11414878602,"controllingNetIncome":null,"ebitda":16167046590,"fcff":7014269929,"cfo":13909925120,"capex":6972801320,"totalAssets":78286906487,"totalLiabilities":13198941453,"totalEquity":65087965034,"cash":9781849603,"totalDebt":4000000000},{"fiscalYear":2020,"statement":"별도","revenue":73251256889,"operatingIncome":14091715015,"netIncome":10615160457,"controllingNetIncome":null,"ebitda":15634864342,"fcff":2581184004,"cfo":9978896882,"capex":7443231514,"totalAssets":84521834888,"totalLiabilities":9944468777,"totalEquity":74577366111,"cash":8989812034,"totalDebt":1000000000},{"fiscalYear":2021,"statement":"별도","revenue":81501152546,"operatingIncome":12443152363,"netIncome":10155281742,"controllingNetIncome":null,"ebitda":15151230252,"fcff":1606038696,"cfo":7686720547,"capex":6101579091,"totalAssets":97368839500,"totalLiabilities":14796198585,"totalEquity":82572640915,"cash":6272439644,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":109605027221,"operatingIncome":21877282357,"netIncome":17816309653,"controllingNetIncome":null,"ebitda":25110004534,"fcff":5234907104,"cfo":13003062961,"capex":7815857775,"totalAssets":123130036367,"totalLiabilities":24943833965,"totalEquity":98186202402,"cash":13284829890,"totalDebt":0},{"fiscalYear":2023,"statement":"별도","revenue":109946107606,"operatingIncome":10271822174,"netIncome":11000382558,"controllingNetIncome":null,"ebitda":13921964272,"fcff":14138547688,"cfo":19104122687,"capex":5057746064,"totalAssets":119305819711,"totalLiabilities":12878898221,"totalEquity":106426921490,"cash":8111614886,"totalDebt":1000000000},{"fiscalYear":2024,"statement":"별도","revenue":110184780128,"operatingIncome":15021799262,"netIncome":14713152964,"controllingNetIncome":null,"ebitda":19287756602,"fcff":23151554549,"cfo":24301065439,"capex":1201923900,"totalAssets":136176478735,"totalLiabilities":17689482768,"totalEquity":118486995967,"cash":26160795029,"totalDebt":1000000000},{"fiscalYear":2025,"statement":"별도","revenue":116839597551,"operatingIncome":10893690098,"netIncome":9742698115,"controllingNetIncome":null,"ebitda":15033686652,"fcff":-2722928319,"cfo":-893581828,"capex":1869011941,"totalAssets":144227657162,"totalLiabilities":18698156436,"totalEquity":125529500726,"cash":4936817719,"totalDebt":0}],"quarterly":[{"stockCode":"036670","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":28669130440,"operatingIncome":1118468423,"netIncome":1389719663,"prevYearRevenue":25578707545,"prevYearOperatingIncome":3115282234,"prevYearNetIncome":2497044630,"source":"11014","updatedAt":"2026-08-26T22:30:33.959Z"},{"stockCode":"036670","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":27812308345,"operatingIncome":2109293013,"netIncome":2058357418,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:33.964Z"},{"stockCode":"036670","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":29903072082,"operatingIncome":2077224284,"netIncome":2275672453,"prevYearRevenue":28298761529,"prevYearOperatingIncome":4086994561,"prevYearNetIncome":3412325020,"source":"11013","updatedAt":"2026-08-26T22:30:33.429Z"},{"stockCode":"036670","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":35512546128,"operatingIncome":3818874508,"netIncome":3034181162,"prevYearRevenue":32059397237,"prevYearOperatingIncome":3578934101,"prevYearNetIncome":2882296014,"source":"11012","updatedAt":"2026-08-26T22:30:33.685Z"}]}