{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/045060","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":"045060","name":"오공","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":2090,"marketCap":35408725660,"sharesOutstanding":16941974,"asOf":"2026-09-26T15:09:35.372Z"},"valuation":{"fiscalYear":2025,"per":6.35,"perTtm":3.98,"ttmPeriod":"25Q3~26Q2","pbr":0.29,"psr":0.22,"evEbitda":2.59,"ev":21664456272,"fcff":2117442903,"fcffYield":0.0977,"roe":0.0467,"revenueGrowth":{"y1":-0.018,"y3":-0.0207,"y5":0.012},"operatingIncomeGrowth":{"y1":-0.3495,"y3":-0.1324,"y5":-0.1067},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.016Z"},"price":{"high52w":2515,"low52w":1979,"fromHigh":-0.169,"returns":[{"label":"1개월","value":-0.0279},{"label":"3개월","value":-0.0302},{"label":"6개월","value":-0.0833},{"label":"1년","value":-0.1417},{"label":"3년","value":-0.2975},{"label":"5년","value":-0.5356}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":2.1,"payoutPct":15.18},{"fiscalYear":2024,"dps":50,"yieldPct":1.9,"payoutPct":10.66},{"fiscalYear":2023,"dps":50,"yieldPct":1.5,"payoutPct":9.54},{"fiscalYear":2022,"dps":50,"yieldPct":1.4,"payoutPct":11.33},{"fiscalYear":2021,"dps":50,"yieldPct":1.2,"payoutPct":9.13},{"fiscalYear":2020,"dps":60,"yieldPct":1.2,"payoutPct":13.11},{"fiscalYear":2019,"dps":50,"yieldPct":1.5,"payoutPct":11.25},{"fiscalYear":2018,"dps":50,"yieldPct":1.6,"payoutPct":13.43}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":150657894015,"operatingIncome":7511812987,"netIncome":6672892308,"controllingNetIncome":6276880529,"ebitda":10071024210,"fcff":7371134457,"cfo":9358271109,"capex":2833534767,"totalAssets":128678375428,"totalLiabilities":54293870912,"totalEquity":74384504516,"cash":26514363208,"totalDebt":27460096191},{"fiscalYear":2019,"statement":"연결","revenue":151927490217,"operatingIncome":8928051666,"netIncome":7647215943,"controllingNetIncome":7493372587,"ebitda":11303029304,"fcff":6465084561,"cfo":11780119425,"capex":6031374622,"totalAssets":126890975779,"totalLiabilities":46246148361,"totalEquity":80644827418,"cash":22055521046,"totalDebt":20691076800},{"fiscalYear":2020,"statement":"연결","revenue":150811926545,"operatingIncome":9881802913,"netIncome":7814414598,"controllingNetIncome":7711347149,"ebitda":11968020200,"fcff":11174355719,"cfo":14684635192,"capex":3919424246,"totalAssets":133029937142,"totalLiabilities":46069063325,"totalEquity":86960873817,"cash":16762989584,"totalDebt":16640320000},{"fiscalYear":2021,"statement":"연결","revenue":169944294868,"operatingIncome":9376670742,"netIncome":9411277728,"controllingNetIncome":9273158507,"ebitda":11402585787,"fcff":2872102594,"cfo":5095542229,"capex":2479333259,"totalAssets":135665810895,"totalLiabilities":39417646550,"totalEquity":96248164345,"cash":16204182626,"totalDebt":10100000000},{"fiscalYear":2022,"statement":"연결","revenue":170423569561,"operatingIncome":8607685081,"netIncome":7543983915,"controllingNetIncome":7477451084,"ebitda":10832440444,"fcff":4966677896,"cfo":7820626333,"capex":3146660272,"totalAssets":136776439341,"totalLiabilities":32963533473,"totalEquity":103812905868,"cash":17526342603,"totalDebt":8600000000},{"fiscalYear":2023,"statement":"연결","revenue":158428134529,"operatingIncome":10179683278,"netIncome":8967177614,"controllingNetIncome":8883445037,"ebitda":12400285518,"fcff":11271256253,"cfo":13762374072,"capex":2703804618,"totalAssets":139526082459,"totalLiabilities":28166218518,"totalEquity":111359863941,"cash":17188896187,"totalDebt":1000000000},{"fiscalYear":2024,"statement":"연결","revenue":163010096967,"operatingIncome":8641421649,"netIncome":8004820821,"controllingNetIncome":7944884566,"ebitda":11094488523,"fcff":6044912075,"cfo":11135184505,"capex":5198748363,"totalAssets":144143047521,"totalLiabilities":26199836102,"totalEquity":117943211419,"cash":15872163767,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":160071597465,"operatingIncome":5621625226,"netIncome":5623660962,"controllingNetIncome":5579877018,"ebitda":8356076637,"fcff":2117442903,"cfo":7700247894,"capex":5616422127,"totalAssets":147932598516,"totalLiabilities":24970051200,"totalEquity":122962547316,"cash":13744269388,"totalDebt":null}],"quarterly":[{"stockCode":"045060","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":39897587068,"operatingIncome":1757874099,"netIncome":1604339943,"prevYearRevenue":39459836735,"prevYearOperatingIncome":1728981036,"prevYearNetIncome":1936056253,"source":"11014","updatedAt":"2026-08-26T22:32:21.121Z"},{"stockCode":"045060","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":41244343287,"operatingIncome":1693858233,"netIncome":1779465927,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:21.126Z"},{"stockCode":"045060","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":42544567081,"operatingIncome":1627919692,"netIncome":1435532837,"prevYearRevenue":38284881383,"prevYearOperatingIncome":798394910,"prevYearNetIncome":806983415,"source":"11013","updatedAt":"2026-08-26T22:32:20.622Z"},{"stockCode":"045060","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":45344499858,"operatingIncome":4940674127,"netIncome":4082566949,"prevYearRevenue":40644785727,"prevYearOperatingIncome":1371497984,"prevYearNetIncome":1432871677,"source":"11012","updatedAt":"2026-08-26T22:32:20.881Z"}]}