{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/220260","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":"220260","name":"켐트로스","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":3860,"marketCap":123798132300,"sharesOutstanding":32072055,"asOf":"2026-09-26T15:09:35.496Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":57.59,"ttmPeriod":"25Q3~26Q2","pbr":2.26,"psr":2.18,"evEbitda":34.8,"ev":120974320771,"fcff":-14636757433,"fcffYield":-0.121,"roe":-0.1951,"revenueGrowth":{"y1":0.1292,"y3":-0.0013,"y5":0.0546},"operatingIncomeGrowth":{"y1":-0.7232,"y3":-0.382,"y5":-0.0351},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.481Z"},"price":{"high52w":8830,"low52w":2825,"fromHigh":-0.5629,"returns":[{"label":"1개월","value":-0.024},{"label":"3개월","value":0.0648},{"label":"6개월","value":-0.2689},{"label":"1년","value":-0.0026},{"label":"3년","value":-0.3997},{"label":"5년","value":-0.6823}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":44434675317,"operatingIncome":3847765960,"netIncome":5490553975,"controllingNetIncome":null,"ebitda":5401902730,"fcff":121107554,"cfo":4595864203,"capex":4790828189,"totalAssets":64888243379,"totalLiabilities":29166164405,"totalEquity":35722078974,"cash":2146970813,"totalDebt":18902372208},{"fiscalYear":2019,"statement":"별도","revenue":43771231078,"operatingIncome":2580564530,"netIncome":282618584,"controllingNetIncome":null,"ebitda":null,"fcff":-9819290849,"cfo":4515913839,"capex":15055998068,"totalAssets":68065770503,"totalLiabilities":23522582483,"totalEquity":44543188020,"cash":4539285891,"totalDebt":12836523620},{"fiscalYear":2020,"statement":"별도","revenue":43539514710,"operatingIncome":1253269018,"netIncome":1503510267,"controllingNetIncome":null,"ebitda":5600897226,"fcff":-2228366250,"cfo":5039168278,"capex":7373852785,"totalAssets":71478585295,"totalLiabilities":25428317790,"totalEquity":46050267505,"cash":5135098654,"totalDebt":16714588100},{"fiscalYear":2021,"statement":"별도","revenue":48294721313,"operatingIncome":3836844273,"netIncome":4409196923,"controllingNetIncome":null,"ebitda":9505055086,"fcff":-1495953291,"cfo":3876691594,"capex":5553788081,"totalAssets":95236849662,"totalLiabilities":40262886702,"totalEquity":54973962960,"cash":5285444752,"totalDebt":25838614163},{"fiscalYear":2022,"statement":"별도","revenue":57025284590,"operatingIncome":4442342875,"netIncome":3811169019,"controllingNetIncome":null,"ebitda":8573518130,"fcff":1261349894,"cfo":4814569957,"capex":3801628118,"totalAssets":97458776272,"totalLiabilities":38509204976,"totalEquity":58949571296,"cash":8440482211,"totalDebt":28946394101},{"fiscalYear":2023,"statement":"별도","revenue":47464098463,"operatingIncome":3433724667,"netIncome":2803432300,"controllingNetIncome":null,"ebitda":6446816451,"fcff":-10590831883,"cfo":6059969690,"capex":16904884984,"totalAssets":97844878087,"totalLiabilities":36161909744,"totalEquity":61682968343,"cash":10050134699,"totalDebt":21886479633},{"fiscalYear":2024,"statement":"별도","revenue":50308795651,"operatingIncome":3787073763,"netIncome":5143575625,"controllingNetIncome":null,"ebitda":7725963708,"fcff":3952715241,"cfo":10632329306,"capex":6966445148,"totalAssets":125696323085,"totalLiabilities":59039575445,"totalEquity":66656747640,"cash":32135483731,"totalDebt":11726395180},{"fiscalYear":2025,"statement":"별도","revenue":56809696904,"operatingIncome":1048331370,"netIncome":-11841396874,"controllingNetIncome":null,"ebitda":3476390191,"fcff":-14636757433,"cfo":585175581,"capex":15257228687,"totalAssets":124211924370,"totalLiabilities":69486885008,"totalEquity":54725039362,"cash":8587091366,"totalDebt":5763279837}],"quarterly":[{"stockCode":"220260","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":13071024103,"operatingIncome":-644958214,"netIncome":461088371,"prevYearRevenue":11749302105,"prevYearOperatingIncome":505976101,"prevYearNetIncome":353442107,"source":"11014","updatedAt":"2026-08-26T22:26:27.052Z"},{"stockCode":"220260","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":16793854507,"operatingIncome":2327764266,"netIncome":-10538490740,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:27.056Z"},{"stockCode":"220260","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":17354837100,"operatingIncome":2194347176,"netIncome":8457043561,"prevYearRevenue":12211708891,"prevYearOperatingIncome":247650194,"prevYearNetIncome":446277461,"source":"11013","updatedAt":"2026-08-26T22:26:26.544Z"},{"stockCode":"220260","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":23955659980,"operatingIncome":3583872869,"netIncome":3770049485,"prevYearRevenue":14733109403,"prevYearOperatingIncome":-882257616,"prevYearNetIncome":-2210271966,"source":"11012","updatedAt":"2026-08-26T22:26:26.793Z"}]}