{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/171120","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":"171120","name":"라이온켐텍","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":1993,"marketCap":71552207680,"sharesOutstanding":35901760,"asOf":"2026-09-26T15:09:35.477Z"},"valuation":{"fiscalYear":2025,"per":8.42,"perTtm":null,"ttmPeriod":null,"pbr":0.51,"psr":0.55,"evEbitda":2.5,"ev":33126783278,"fcff":20651161847,"fcffYield":0.6234,"roe":0.0628,"revenueGrowth":{"y1":-0.0814,"y3":-0.0501,"y5":-0.0035},"operatingIncomeGrowth":{"y1":0.2129,"y3":0.0116,"y5":-0.0644},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.475Z"},"price":{"high52w":2925,"low52w":1898,"fromHigh":-0.3186,"returns":[{"label":"1개월","value":-0.0134},{"label":"3개월","value":0.0445},{"label":"6개월","value":-0.0372},{"label":"1년","value":-0.0816},{"label":"3년","value":-0.503},{"label":"5년","value":-0.5681}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":4.46,"payoutPct":41.54},{"fiscalYear":2024,"dps":100,"yieldPct":3.52,"payoutPct":17.38},{"fiscalYear":2023,"dps":100,"yieldPct":3,"payoutPct":50.61},{"fiscalYear":2022,"dps":200,"yieldPct":2.7,"payoutPct":35.32},{"fiscalYear":2021,"dps":200,"yieldPct":2.4,"payoutPct":36.68},{"fiscalYear":2020,"dps":200,"yieldPct":2.6,"payoutPct":46.6},{"fiscalYear":2019,"dps":150,"yieldPct":1.9,"payoutPct":24.98},{"fiscalYear":2018,"dps":200,"yieldPct":2,"payoutPct":158.11}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":137943446876,"operatingIncome":2807934015,"netIncome":1880001112,"controllingNetIncome":null,"ebitda":7278007387,"fcff":-7710401639,"cfo":5226114141,"capex":13071688428,"totalAssets":133717906522,"totalLiabilities":31565575538,"totalEquity":102152330984,"cash":13922487324,"totalDebt":15424823354},{"fiscalYear":2019,"statement":"별도","revenue":156075491387,"operatingIncome":11533134593,"netIncome":10706647637,"controllingNetIncome":null,"ebitda":17056625340,"fcff":35175699,"cfo":7026813595,"capex":7291089511,"totalAssets":132849020190,"totalLiabilities":23815106643,"totalEquity":109033913547,"cash":8844681152,"totalDebt":11505877250},{"fiscalYear":2020,"statement":"별도","revenue":132570839358,"operatingIncome":15860299187,"netIncome":7703575793,"controllingNetIncome":null,"ebitda":20666912629,"fcff":20944836086,"cfo":22596168569,"capex":1876109276,"totalAssets":137520124658,"totalLiabilities":26153494547,"totalEquity":111366630111,"cash":27591697372,"totalDebt":14161866953},{"fiscalYear":2021,"statement":"별도","revenue":150416279224,"operatingIncome":9430758755,"netIncome":8519754064,"controllingNetIncome":null,"ebitda":12590045662,"fcff":585610068,"cfo":2172655184,"capex":1707003336,"totalAssets":140810272529,"totalLiabilities":24917081100,"totalEquity":115893191429,"cash":22836677244,"totalDebt":11786046428},{"fiscalYear":2022,"statement":"연결","revenue":152000680610,"operatingIncome":10986424208,"netIncome":8848020777,"controllingNetIncome":null,"ebitda":14192340469,"fcff":7856761958,"cfo":18387756219,"capex":10794123339,"totalAssets":151838026925,"totalLiabilities":29287285320,"totalEquity":122550741605,"cash":40006084003,"totalDebt":19000000000},{"fiscalYear":2023,"statement":"연결","revenue":130782710870,"operatingIncome":7794782921,"netIncome":null,"controllingNetIncome":7083258900,"ebitda":11109265328,"fcff":8890938344,"cfo":12719075595,"capex":4586334820,"totalAssets":170954344084,"totalLiabilities":41748163134,"totalEquity":129206180950,"cash":43133120629,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":141812364396,"operatingIncome":9376303589,"netIncome":null,"controllingNetIncome":8823614912,"ebitda":12327675750,"fcff":5304537439,"cfo":6059776418,"capex":1320089299,"totalAssets":152947866801,"totalLiabilities":21357950543,"totalEquity":131589916258,"cash":35931004002,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":130272114072,"operatingIncome":11372279646,"netIncome":null,"controllingNetIncome":8496027160,"ebitda":13258344930,"fcff":20651161847,"cfo":27069680743,"capex":6770250822,"totalAssets":167114092836,"totalLiabilities":28176095886,"totalEquity":138937996950,"cash":49425424402,"totalDebt":11000000000}],"quarterly":[{"stockCode":"171120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":36553967195,"operatingIncome":4784409654,"netIncome":null,"prevYearRevenue":37137985772,"prevYearOperatingIncome":1746954532,"prevYearNetIncome":null,"source":"11014","updatedAt":"2026-08-26T22:29:05.336Z"},{"stockCode":"171120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":30264774843,"operatingIncome":3529447318,"netIncome":null,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:05.338Z"},{"stockCode":"171120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":36621169477,"operatingIncome":4189221314,"netIncome":null,"prevYearRevenue":25100273600,"prevYearOperatingIncome":-2020206109,"prevYearNetIncome":null,"source":"11013","updatedAt":"2026-08-26T22:29:04.812Z"},{"stockCode":"171120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":42021891567,"operatingIncome":5189769515,"netIncome":null,"prevYearRevenue":38353098434,"prevYearOperatingIncome":5078628783,"prevYearNetIncome":null,"source":"11012","updatedAt":"2026-08-26T22:29:05.050Z"}]}