{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/083420","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":"083420","name":"그린케미칼","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":4625,"marketCap":111000000000,"sharesOutstanding":24000000,"asOf":"2026-09-26T15:09:35.420Z"},"valuation":{"fiscalYear":2025,"per":11.5,"perTtm":5.51,"ttmPeriod":"25Q3~26Q2","pbr":0.87,"psr":0.37,"evEbitda":6.1,"ev":103543452447,"fcff":5697891115,"fcffYield":0.055,"roe":0.077,"revenueGrowth":{"y1":-0.0796,"y3":-0.0219,"y5":0.0464},"operatingIncomeGrowth":{"y1":-0.0503,"y3":-0.1616,"y5":-0.0715},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.140Z"},"price":{"high52w":7170,"low52w":4160,"fromHigh":-0.355,"returns":[{"label":"1개월","value":-0.0454},{"label":"3개월","value":0.1118},{"label":"6개월","value":-0.1943},{"label":"1년","value":-0.3612},{"label":"3년","value":-0.3218},{"label":"5년","value":-0.5737}]},"dividends":[{"fiscalYear":2025,"dps":240,"yieldPct":3.91,"payoutPct":58},{"fiscalYear":2024,"dps":240,"yieldPct":3.45,"payoutPct":68.31},{"fiscalYear":2023,"dps":230,"yieldPct":3.37,"payoutPct":160.2},{"fiscalYear":2022,"dps":230,"yieldPct":2.3,"payoutPct":186.93},{"fiscalYear":2021,"dps":220,"yieldPct":2.39,"payoutPct":32.22},{"fiscalYear":2020,"dps":210,"yieldPct":2.25,"payoutPct":47.36},{"fiscalYear":2019,"dps":170,"yieldPct":4.75,"payoutPct":68.3},{"fiscalYear":2018,"dps":160,"yieldPct":4.43,"payoutPct":124.79}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":254122104712,"operatingIncome":3364826618,"netIncome":2513016259,"controllingNetIncome":null,"ebitda":17608332471,"fcff":9842653958,"cfo":14938789165,"capex":6343060475,"totalAssets":189074021670,"totalLiabilities":81834672164,"totalEquity":107239349506,"cash":5022972872,"totalDebt":46968091195},{"fiscalYear":2019,"statement":"별도","revenue":231874452551,"operatingIncome":7810600139,"netIncome":5580405806,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":22132359583,"capex":null,"totalAssets":186816236262,"totalLiabilities":78322382464,"totalEquity":108493853798,"cash":8326278081,"totalDebt":39714584003},{"fiscalYear":2020,"statement":"별도","revenue":242398001117,"operatingIncome":14708305934,"netIncome":10340154230,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":33026228479,"capex":null,"totalAssets":176839792647,"totalLiabilities":63603656000,"totalEquity":113236136647,"cash":26016280854,"totalDebt":24227992974},{"fiscalYear":2021,"statement":"별도","revenue":286224270189,"operatingIncome":20850251543,"netIncome":15928806384,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":15654812185,"capex":null,"totalAssets":211689251240,"totalLiabilities":88296552358,"totalEquity":123392698882,"cash":19619474897,"totalDebt":38017385563},{"fiscalYear":2022,"statement":"별도","revenue":324927356354,"operatingIncome":17219652079,"netIncome":2870341147,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":18757155580,"capex":null,"totalAssets":196645335068,"totalLiabilities":74168153281,"totalEquity":122477181787,"cash":11746960506,"totalDebt":36540900300},{"fiscalYear":2023,"statement":"별도","revenue":282345762196,"operatingIncome":4952176367,"netIncome":3349835122,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":21701437486,"capex":null,"totalAssets":201377924078,"totalLiabilities":81009098842,"totalEquity":120368825236,"cash":6723095085,"totalDebt":47720172349},{"fiscalYear":2024,"statement":"별도","revenue":330339365530,"operatingIncome":10686734198,"netIncome":8194899089,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":19075717406,"capex":null,"totalAssets":204790661517,"totalLiabilities":82463882715,"totalEquity":122326778802,"cash":9201029125,"totalDebt":47536378977},{"fiscalYear":2025,"statement":"별도","revenue":304057102221,"operatingIncome":10149397773,"netIncome":9652144105,"controllingNetIncome":null,"ebitda":16978308609,"fcff":5697891115,"cfo":16665226396,"capex":11902867208,"totalAssets":205355110485,"totalLiabilities":77087465382,"totalEquity":128267645103,"cash":8102326513,"totalDebt":645778960}],"quarterly":[{"stockCode":"083420","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":77305260948,"operatingIncome":5045312134,"netIncome":4522714597,"prevYearRevenue":82459750912,"prevYearOperatingIncome":1790219676,"prevYearNetIncome":317887008,"source":"11014","updatedAt":"2026-08-26T22:26:44.354Z"},{"stockCode":"083420","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":68898044763,"operatingIncome":2078390317,"netIncome":3065821736,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:44.357Z"},{"stockCode":"083420","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":77690098937,"operatingIncome":3016384745,"netIncome":2917453498,"prevYearRevenue":86077127873,"prevYearOperatingIncome":1930006702,"prevYearNetIncome":1279455032,"source":"11013","updatedAt":"2026-08-26T22:26:43.830Z"},{"stockCode":"083420","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":91921547949,"operatingIncome":7523029800,"netIncome":9622212923,"prevYearRevenue":71776668637,"prevYearOperatingIncome":1095688620,"prevYearNetIncome":784152740,"source":"11012","updatedAt":"2026-08-26T22:26:44.086Z"}]}