{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/214150","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":"214150","name":"클래시스","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":30550,"marketCap":1992949382450,"sharesOutstanding":65235659,"asOf":"2026-09-26T15:09:35.491Z"},"valuation":{"fiscalYear":2025,"per":15.11,"perTtm":14.82,"ttmPeriod":"25Q3~26Q2","pbr":3.6,"psr":5.92,"evEbitda":11.02,"ev":2042219904422,"fcff":146312283313,"fcffYield":0.0716,"roe":0.2621,"revenueGrowth":{"y1":0.3864,"y3":0.3342,"y5":0.3452},"operatingIncomeGrowth":{"y1":0.3933,"y3":0.353,"y5":0.3325},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.465Z"},"price":{"high52w":75600,"low52w":30550,"fromHigh":-0.5959,"returns":[{"label":"1개월","value":-0.0542},{"label":"3개월","value":-0.3241},{"label":"6개월","value":-0.4343},{"label":"1년","value":-0.3914},{"label":"3년","value":-0.1929},{"label":"5년","value":0.4548}]},"dividends":[{"fiscalYear":2025,"dps":1000,"yieldPct":1.9,"payoutPct":49.4},{"fiscalYear":2024,"dps":257,"yieldPct":0.5,"payoutPct":17.2},{"fiscalYear":2023,"dps":200,"yieldPct":0.5,"payoutPct":17.2},{"fiscalYear":2022,"dps":116,"yieldPct":0.6,"payoutPct":9.9},{"fiscalYear":2021,"dps":66,"yieldPct":0.3,"payoutPct":9.8},{"fiscalYear":2020,"dps":60,"yieldPct":0.4,"payoutPct":10.2},{"fiscalYear":2019,"dps":46,"yieldPct":0.3,"payoutPct":8.9},{"fiscalYear":2018,"dps":14,"yieldPct":0.3,"payoutPct":5.8}],"annual":[{"fiscalYear":2015,"statement":"별도","revenue":0,"operatingIncome":-45529122,"netIncome":63662100,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":32253439,"capex":null,"totalAssets":11904404569,"totalLiabilities":1389095778,"totalEquity":10515308791,"cash":259389388,"totalDebt":1339685617},{"fiscalYear":2017,"statement":"연결","revenue":34868166107,"operatingIncome":10802377807,"netIncome":-5128223848,"controllingNetIncome":-5128223848,"ebitda":11024699794,"fcff":-22533545873,"cfo":8595241271,"capex":31784890655,"totalAssets":63161122772,"totalLiabilities":28069163032,"totalEquity":35091959740,"cash":19219930972,"totalDebt":20857998661},{"fiscalYear":2018,"statement":"연결","revenue":47481790437,"operatingIncome":17476490429,"netIncome":14862505319,"controllingNetIncome":14862505319,"ebitda":18237486055,"fcff":1507936377,"cfo":15992273382,"capex":14848001013,"totalAssets":75677204371,"totalLiabilities":24634180260,"totalEquity":51043024111,"cash":10471172529,"totalDebt":15441362800},{"fiscalYear":2019,"statement":"연결","revenue":81133256546,"operatingIncome":41709475409,"netIncome":33393937816,"controllingNetIncome":33393937816,"ebitda":43109052449,"fcff":32454297567,"cfo":39033739583,"capex":6797780312,"totalAssets":113657441301,"totalLiabilities":25740865729,"totalEquity":87916575572,"cash":33976505980,"totalDebt":9871413866},{"fiscalYear":2020,"statement":"연결","revenue":76460931514,"operatingIncome":40608569011,"netIncome":38164823423,"controllingNetIncome":38164823423,"ebitda":42691968699,"fcff":37305979346,"cfo":38125167917,"capex":983244534,"totalAssets":137526116368,"totalLiabilities":13769236723,"totalEquity":123756879645,"cash":64383495928,"totalDebt":387133615},{"fiscalYear":2021,"statement":"연결","revenue":100596935574,"operatingIncome":51712720398,"netIncome":43804676382,"controllingNetIncome":43804676382,"ebitda":54235734646,"fcff":3402663287,"cfo":36367042257,"capex":33037659858,"totalAssets":216379205336,"totalLiabilities":52634773984,"totalEquity":163744431352,"cash":42788254096,"totalDebt":35805604985},{"fiscalYear":2022,"statement":"연결","revenue":141803242402,"operatingIncome":68876207458,"netIncome":75378647248,"controllingNetIncome":75378647248,"ebitda":72775902693,"fcff":28760865652,"cfo":54754505368,"capex":27998696222,"totalAssets":331411108299,"totalLiabilities":101857251139,"totalEquity":229553857160,"cash":26004485440,"totalDebt":67898617077},{"fiscalYear":2023,"statement":"연결","revenue":180122798016,"operatingIncome":89622382063,"netIncome":74225203196,"controllingNetIncome":74225203196,"ebitda":93900021121,"fcff":59920420642,"cfo":64631971915,"capex":6112522207,"totalAssets":375443021754,"totalLiabilities":91942522091,"totalEquity":283500499663,"cash":18336205417,"totalDebt":63228082842},{"fiscalYear":2024,"statement":"연결","revenue":242938965374,"operatingIncome":122442594301,"netIncome":97543753801,"controllingNetIncome":97875278357,"ebitda":129660706889,"fcff":93477900222,"cfo":102800406889,"capex":10783539469,"totalAssets":608378808831,"totalLiabilities":155734894073,"totalEquity":452643914758,"cash":22745070820,"totalDebt":79599816453},{"fiscalYear":2025,"statement":"연결","revenue":336819637856,"operatingIncome":170600874067,"netIncome":131970250448,"controllingNetIncome":131935919643,"ebitda":185241439746,"fcff":146312283313,"cfo":163935787746,"capex":19253389901,"totalAssets":704649920208,"totalLiabilities":152975464048,"totalEquity":551674456160,"cash":37521303951,"totalDebt":86791825923}],"quarterly":[{"stockCode":"214150","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":82997291548,"operatingIncome":37618140937,"netIncome":33108648724,"prevYearRevenue":59413228848,"prevYearOperatingIncome":28950866056,"prevYearNetIncome":16488663652,"source":"11014","updatedAt":"2026-08-26T22:19:59.821Z"},{"stockCode":"214150","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":93425243822,"operatingIncome":51190151685,"netIncome":42665060924,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:59.823Z"},{"stockCode":"214150","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":87175298796,"operatingIncome":37199495214,"netIncome":33156119496,"prevYearRevenue":77113296534,"prevYearOperatingIncome":38781931592,"prevYearNetIncome":29723792835,"source":"11013","updatedAt":"2026-08-26T22:19:59.283Z"},{"stockCode":"214150","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":105515317742,"operatingIncome":43940685663,"netIncome":25521125279,"prevYearRevenue":83283805952,"prevYearOperatingIncome":43010649853,"prevYearNetIncome":26472747965,"source":"11012","updatedAt":"2026-08-26T22:19:59.568Z"}]}