{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/134380","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":"134380","name":"미원화학","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":10030,"marketCap":220586580400,"sharesOutstanding":21992680,"asOf":"2026-09-26T15:09:35.465Z"},"valuation":{"fiscalYear":2025,"per":8.92,"perTtm":5.37,"ttmPeriod":"25Q3~26Q2","pbr":1.27,"psr":0.78,"evEbitda":4.77,"ev":204262253706,"fcff":11978932762,"fcffYield":0.0586,"roe":0.1472,"revenueGrowth":{"y1":0.1109,"y3":0.0656,"y5":0.1217},"operatingIncomeGrowth":{"y1":0.0181,"y3":0.1537,"y5":0.1254},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.019Z"},"price":{"high52w":14790,"low52w":7716.695,"fromHigh":-0.3218,"returns":[{"label":"1개월","value":-0.052},{"label":"3개월","value":-0.004},{"label":"6개월","value":-0.0966},{"label":"1년","value":0.243},{"label":"3년","value":0.6871},{"label":"5년","value":0.3654}]},"dividends":[{"fiscalYear":2025,"dps":4500,"yieldPct":4.76,"payoutPct":29.79},{"fiscalYear":2024,"dps":4000,"yieldPct":5.03,"payoutPct":29.79},{"fiscalYear":2023,"dps":3500,"yieldPct":4.99,"payoutPct":32.44},{"fiscalYear":2022,"dps":2500,"yieldPct":3.66,"payoutPct":31.45},{"fiscalYear":2021,"dps":2500,"yieldPct":3.03,"payoutPct":44.95},{"fiscalYear":2020,"dps":2500,"yieldPct":4.04,"payoutPct":36.84},{"fiscalYear":2019,"dps":1000,"yieldPct":2.19,"payoutPct":14.95},{"fiscalYear":2018,"dps":1000,"yieldPct":2.26,"payoutPct":27.27}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":146485072007,"operatingIncome":8644807588,"netIncome":7370472628,"controllingNetIncome":null,"ebitda":14187316373,"fcff":173469830,"cfo":13298374765,"capex":13124904935,"totalAssets":97808459446,"totalLiabilities":7967096497,"totalEquity":89841362949,"cash":9104660195,"totalDebt":454451913},{"fiscalYear":2019,"statement":"별도","revenue":154724321537,"operatingIncome":15484152525,"netIncome":13506620811,"controllingNetIncome":null,"ebitda":21832477316,"fcff":-4079119491,"cfo":21324257528,"capex":25410103091,"totalAssets":119057544051,"totalLiabilities":16927799387,"totalEquity":102129744664,"cash":5250694964,"totalDebt":1127693727},{"fiscalYear":2020,"statement":"별도","revenue":160234350795,"operatingIncome":16152477354,"netIncome":13777057414,"controllingNetIncome":null,"ebitda":26258019862,"fcff":4758947465,"cfo":20703165663,"capex":15947246713,"totalAssets":125335557267,"totalLiabilities":12430856368,"totalEquity":112904700899,"cash":7653005151,"totalDebt":1185210624},{"fiscalYear":2021,"statement":"별도","revenue":197470077504,"operatingIncome":12772108235,"netIncome":11350187321,"controllingNetIncome":null,"ebitda":24441782692,"fcff":3612929483,"cfo":9379772810,"capex":5767005269,"totalAssets":133843309910,"totalLiabilities":13888347755,"totalEquity":119954962155,"cash":6595011507,"totalDebt":859091543},{"fiscalYear":2022,"statement":"별도","revenue":235165568356,"operatingIncome":18983200277,"netIncome":16260515287,"controllingNetIncome":null,"ebitda":30514825180,"fcff":11453676123,"cfo":28546942506,"capex":17093480707,"totalAssets":147864035732,"totalLiabilities":15155439398,"totalEquity":132708596334,"cash":12962025344,"totalDebt":259791431},{"fiscalYear":2023,"statement":"별도","revenue":232615760275,"operatingIncome":24913393981,"netIncome":21814089575,"controllingNetIncome":null,"ebitda":38335252755,"fcff":21688182626,"cfo":33463685333,"capex":11775520511,"totalAssets":164770958446,"totalLiabilities":20282131251,"totalEquity":144488827195,"cash":14539765298,"totalDebt":471559368},{"fiscalYear":2024,"statement":"별도","revenue":256110289517,"operatingIncome":28634790078,"netIncome":26930538437,"controllingNetIncome":null,"ebitda":41725612931,"fcff":26896871910,"cfo":38194020812,"capex":11297149097,"totalAssets":187152690281,"totalLiabilities":24781683343,"totalEquity":162371006938,"cash":29546315083,"totalDebt":164640000},{"fiscalYear":2025,"statement":"별도","revenue":284512419024,"operatingIncome":29153781514,"netIncome":24726310450,"controllingNetIncome":null,"ebitda":42834315295,"fcff":11978932762,"cfo":20682914653,"capex":8703981891,"totalAssets":195733894029,"totalLiabilities":22181951392,"totalEquity":173551942637,"cash":16848409570,"totalDebt":524082876}],"quarterly":[{"stockCode":"134380","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":72819161673,"operatingIncome":8806178792,"netIncome":7951977907,"prevYearRevenue":64394362705,"prevYearOperatingIncome":7095652803,"prevYearNetIncome":5603027647,"source":"11014","updatedAt":"2026-08-26T22:23:49.567Z"},{"stockCode":"134380","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":77344425623,"operatingIncome":5102751303,"netIncome":4977010036,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:49.570Z"},{"stockCode":"134380","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":86411855559,"operatingIncome":9001912621,"netIncome":8508209554,"prevYearRevenue":64190652003,"prevYearOperatingIncome":6979564754,"prevYearNetIncome":5831975446,"source":"11013","updatedAt":"2026-08-26T22:23:48.968Z"},{"stockCode":"134380","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":105425225124,"operatingIncome":24349042189,"netIncome":19658859073,"prevYearRevenue":70158179725,"prevYearOperatingIncome":8265286665,"prevYearNetIncome":5965347061,"source":"11012","updatedAt":"2026-08-26T22:23:49.286Z"}]}