{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/045520","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":"045520","name":"크린앤사이언스","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":3200,"marketCap":20800000000,"sharesOutstanding":6500000,"asOf":"2026-09-26T15:09:35.373Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.23,"psr":0.24,"evEbitda":14.16,"ev":19105293382,"fcff":3548224637,"fcffYield":0.1857,"roe":-0.1846,"revenueGrowth":{"y1":0.0174,"y3":0.0002,"y5":-0.1057},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.017Z"},"price":{"high52w":3995,"low52w":2170,"fromHigh":-0.199,"returns":[{"label":"1개월","value":0.3333},{"label":"3개월","value":0.1765},{"label":"6개월","value":0.0323},{"label":"1년","value":-0.2},{"label":"3년","value":-0.6},{"label":"5년","value":-0.8307}]},"dividends":[{"fiscalYear":2021,"dps":150,"yieldPct":0.75,"payoutPct":-12.6},{"fiscalYear":2020,"dps":500,"yieldPct":1.72,"payoutPct":22.9},{"fiscalYear":2019,"dps":0,"yieldPct":1.11,"payoutPct":22.8},{"fiscalYear":2018,"dps":0,"yieldPct":1.2,"payoutPct":13.6},{"fiscalYear":2017,"dps":0,"yieldPct":1.26,"payoutPct":19.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":95238575255,"operatingIncome":8116682451,"netIncome":6852364263,"controllingNetIncome":6395943514,"ebitda":10490049921,"fcff":-3779220811,"cfo":4282334853,"capex":8664302248,"totalAssets":81338495819,"totalLiabilities":44623004880,"totalEquity":36715490939,"cash":1814383633,"totalDebt":24101971596},{"fiscalYear":2019,"statement":"연결","revenue":118318802393,"operatingIncome":10881744879,"netIncome":8117118201,"controllingNetIncome":8117118201,"ebitda":14875053197,"fcff":-16824000550,"cfo":8267287924,"capex":25944037701,"totalAssets":115940769979,"totalLiabilities":73718453425,"totalEquity":42222316554,"cash":3028496631,"totalDebt":44741228634},{"fiscalYear":2020,"statement":"연결","revenue":150489394291,"operatingIncome":18908382387,"netIncome":13380845146,"controllingNetIncome":13380845146,"ebitda":28862297529,"fcff":1754104708,"cfo":21169401923,"capex":20478008066,"totalAssets":141112176622,"totalLiabilities":87813041391,"totalEquity":53299135231,"cash":8688452582,"totalDebt":59321427661},{"fiscalYear":2021,"statement":"연결","revenue":121656086161,"operatingIncome":-2686239221,"netIncome":-7253056154,"controllingNetIncome":-7253056154,"ebitda":10105948200,"fcff":9436991663,"cfo":11209015160,"capex":2719287043,"totalAssets":117743645089,"totalLiabilities":74548213638,"totalEquity":43195431451,"cash":5491069557,"totalDebt":51821089185},{"fiscalYear":2022,"statement":"연결","revenue":86034564156,"operatingIncome":-10900237959,"netIncome":-16301374461,"controllingNetIncome":-15098754547,"ebitda":7054046661,"fcff":-4230872832,"cfo":616012195,"capex":5840357311,"totalAssets":94521738248,"totalLiabilities":67342611310,"totalEquity":27179126938,"cash":3267165055,"totalDebt":53805729952},{"fiscalYear":2023,"statement":"연결","revenue":92497051974,"operatingIncome":938086282,"netIncome":902672602,"controllingNetIncome":902672602,"ebitda":5054150566,"fcff":8259483846,"cfo":7350789321,"capex":556934815,"totalAssets":94166974531,"totalLiabilities":66330491992,"totalEquity":27836482539,"cash":5043883553,"totalDebt":24654197642},{"fiscalYear":2024,"statement":"연결","revenue":84623447939,"operatingIncome":-848927534,"netIncome":-7406581178,"controllingNetIncome":-7406581178,"ebitda":8905380100,"fcff":3013508135,"cfo":2483655961,"capex":872086915,"totalAssets":82397429489,"totalLiabilities":62756024342,"totalEquity":19641405147,"cash":2765725369,"totalDebt":245898831},{"fiscalYear":2025,"statement":"연결","revenue":86098327172,"operatingIncome":-965305263,"netIncome":-3370605383,"controllingNetIncome":-3370605383,"ebitda":1349491765,"fcff":3548224637,"cfo":3673186524,"capex":1323174326,"totalAssets":74852053246,"totalLiabilities":57985321719,"totalEquity":16866731527,"cash":1906420877,"totalDebt":211714259}],"quarterly":[{"stockCode":"045520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":17317195215,"operatingIncome":-1818460463,"netIncome":-1020440837,"prevYearRevenue":19661306234,"prevYearOperatingIncome":-492165210,"prevYearNetIncome":-656597811,"source":"11014","updatedAt":"2026-08-26T22:35:20.190Z"},{"stockCode":"045520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":17681329002,"operatingIncome":-1418928543,"netIncome":-2517358083,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:20.196Z"},{"stockCode":"045520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":24873339929,"operatingIncome":838751862,"netIncome":1383222491,"prevYearRevenue":26343532367,"prevYearOperatingIncome":1132437812,"prevYearNetIncome":1033278296,"source":"11013","updatedAt":"2026-08-26T22:35:19.667Z"},{"stockCode":"045520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":24969043959,"operatingIncome":389028729,"netIncome":140862416,"prevYearRevenue":24756270588,"prevYearOperatingIncome":1139645931,"prevYearNetIncome":-866084759,"source":"11012","updatedAt":"2026-08-26T22:35:19.916Z"}]}