{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/089010","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":"089010","name":"켐트로닉스","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":22850,"marketCap":383195116950,"sharesOutstanding":16770027,"asOf":"2026-09-26T15:09:35.428Z"},"valuation":{"fiscalYear":2025,"per":37.37,"perTtm":30.55,"ttmPeriod":"25Q3~26Q2","pbr":1.63,"psr":0.6,"evEbitda":null,"ev":314329322545,"fcff":-106960634334,"fcffYield":-0.3403,"roe":0.046,"revenueGrowth":{"y1":0.1082,"y3":0.0088,"y5":0.0376},"operatingIncomeGrowth":{"y1":-0.3783,"y3":0.0109,"y5":0.0099},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.732Z"},"price":{"high52w":45700,"low52w":16700,"fromHigh":-0.5,"returns":[{"label":"1개월","value":0.0044},{"label":"3개월","value":-0.0277},{"label":"6개월","value":-0.1897},{"label":"1년","value":-0.2371},{"label":"3년","value":0.176},{"label":"5년","value":-0.1178}]},"dividends":[{"fiscalYear":2025,"dps":220,"yieldPct":0.7,"payoutPct":27.4},{"fiscalYear":2024,"dps":200,"yieldPct":1.2,"payoutPct":15},{"fiscalYear":2023,"dps":100,"yieldPct":0.4,"payoutPct":-24.8},{"fiscalYear":2022,"dps":200,"yieldPct":1.4,"payoutPct":46.7},{"fiscalYear":2021,"dps":300,"yieldPct":1.09,"payoutPct":15.2},{"fiscalYear":2020,"dps":250,"yieldPct":0.92,"payoutPct":19.9},{"fiscalYear":2019,"dps":300,"yieldPct":1.9,"payoutPct":25.6},{"fiscalYear":2018,"dps":0,"yieldPct":null,"payoutPct":19.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":337353791730,"operatingIncome":9397971114,"netIncome":1145164385,"controllingNetIncome":1067936900,"ebitda":22185592423,"fcff":-6506840559,"cfo":1243458036,"capex":10617212270,"totalAssets":231561350373,"totalLiabilities":152814131719,"totalEquity":78747218654,"cash":10767566075,"totalDebt":118473531285},{"fiscalYear":2019,"statement":"연결","revenue":403474312388,"operatingIncome":26318608725,"netIncome":16589111609,"controllingNetIncome":16158736032,"ebitda":39695884368,"fcff":14189581223,"cfo":54453021562,"capex":45200522105,"totalAssets":294088094195,"totalLiabilities":194730979980,"totalEquity":99357114215,"cash":33049842715,"totalDebt":131421372640},{"fiscalYear":2020,"statement":"연결","revenue":530023683939,"operatingIncome":22090683257,"netIncome":17993543413,"controllingNetIncome":17025934535,"ebitda":40549189330,"fcff":-34531337294,"cfo":12346245259,"capex":52151464986,"totalAssets":368562465902,"totalLiabilities":250365043307,"totalEquity":118197422595,"cash":44889185967,"totalDebt":182682499359},{"fiscalYear":2021,"statement":"연결","revenue":563381507703,"operatingIncome":38542299447,"netIncome":28529402668,"controllingNetIncome":28503912585,"ebitda":57689726543,"fcff":-12799734694,"cfo":5939490829,"capex":23378517084,"totalAssets":422616920998,"totalLiabilities":277420857325,"totalEquity":145196063673,"cash":37158137578,"totalDebt":193135451764},{"fiscalYear":2022,"statement":"연결","revenue":620963393855,"operatingIncome":22460647821,"netIncome":6177274592,"controllingNetIncome":6005105662,"ebitda":67573588981,"fcff":-26828837004,"cfo":39871595229,"capex":72747574222,"totalAssets":469521949225,"totalLiabilities":320647868777,"totalEquity":148874080448,"cash":56201559015,"totalDebt":252369685352},{"fiscalYear":2023,"statement":"연결","revenue":542256796298,"operatingIncome":19115114801,"netIncome":-7160258786,"controllingNetIncome":-9105703772,"ebitda":45680212678,"fcff":-12152257117,"cfo":38473483678,"capex":59555032590,"totalAssets":493086169222,"totalLiabilities":310924469311,"totalEquity":182161699911,"cash":67553154534,"totalDebt":250779239217},{"fiscalYear":2024,"statement":"연결","revenue":575221850583,"operatingIncome":37319592034,"netIncome":21382477106,"controllingNetIncome":20603553513,"ebitda":54152601206,"fcff":-53207494444,"cfo":69900007430,"capex":135809920354,"totalAssets":641664983835,"totalLiabilities":406647407240,"totalEquity":235017576595,"cash":74553203018,"totalDebt":321764419918},{"fiscalYear":2025,"statement":"연결","revenue":637485933185,"operatingIncome":23201053154,"netIncome":13464967234,"controllingNetIncome":10253642069,"ebitda":null,"fcff":-106960634334,"cfo":647051641,"capex":118226570013,"totalAssets":782385054093,"totalLiabilities":519547048437,"totalEquity":262838005656,"cash":71272941339,"totalDebt":2407146934}],"quarterly":[{"stockCode":"089010","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":178908145821,"operatingIncome":8061488778,"netIncome":4771311259,"prevYearRevenue":150908770105,"prevYearOperatingIncome":7714555144,"prevYearNetIncome":4413941979,"source":"11014","updatedAt":"2026-08-26T22:22:24.273Z"},{"stockCode":"089010","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":161564266763,"operatingIncome":1898394565,"netIncome":-1940476799,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:24.277Z"},{"stockCode":"089010","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":174530191241,"operatingIncome":7420996750,"netIncome":4018955564,"prevYearRevenue":149284058846,"prevYearOperatingIncome":7138859137,"prevYearNetIncome":8156619849,"source":"11013","updatedAt":"2026-08-26T22:22:23.756Z"},{"stockCode":"089010","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":175294692609,"operatingIncome":10020719400,"netIncome":5693083357,"prevYearRevenue":147729461755,"prevYearOperatingIncome":6102310674,"prevYearNetIncome":2477512925,"source":"11012","updatedAt":"2026-08-26T22:22:24.005Z"}]}