{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/221980","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":"221980","name":"케이디켐","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":9590,"marketCap":38693732000,"sharesOutstanding":4034800,"asOf":"2026-09-26T15:09:35.497Z"},"valuation":{"fiscalYear":2025,"per":11.04,"perTtm":4.6,"ttmPeriod":"25Q3~26Q2","pbr":0.38,"psr":0.62,"evEbitda":1.52,"ev":11513773071,"fcff":6010233324,"fcffYield":0.522,"roe":0.0345,"revenueGrowth":{"y1":0.0077,"y3":0.0041,"y5":0.0576},"operatingIncomeGrowth":{"y1":-0.067,"y3":0.0694,"y5":0.0225},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.435Z"},"price":{"high52w":10900,"low52w":9180,"fromHigh":-0.1202,"returns":[{"label":"1개월","value":0.0137},{"label":"3개월","value":-0.0062},{"label":"6개월","value":-0.0698},{"label":"1년","value":-0.1104},{"label":"3년","value":-0.2508},{"label":"5년","value":-0.417}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":4.7,"payoutPct":53.73},{"fiscalYear":2024,"dps":500,"yieldPct":4.4,"payoutPct":34.75},{"fiscalYear":2023,"dps":500,"yieldPct":4,"payoutPct":35.95},{"fiscalYear":2022,"dps":430,"yieldPct":3.1,"payoutPct":20.13},{"fiscalYear":2021,"dps":500,"yieldPct":2.4,"payoutPct":23.88},{"fiscalYear":2020,"dps":500,"yieldPct":3.5,"payoutPct":27.17},{"fiscalYear":2019,"dps":500,"yieldPct":3.9,"payoutPct":26},{"fiscalYear":2018,"dps":500,"yieldPct":4.1,"payoutPct":28.76}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":49983326489,"operatingIncome":7268682934,"netIncome":6853617007,"controllingNetIncome":6853617007,"ebitda":7809728921,"fcff":5500540509,"cfo":5529827339,"capex":141895330,"totalAssets":80220325110,"totalLiabilities":7884519890,"totalEquity":72335805220,"cash":12636889235,"totalDebt":2905305351},{"fiscalYear":2019,"statement":"연결","revenue":48784053268,"operatingIncome":6421048293,"netIncome":7491614015,"controllingNetIncome":7491614015,"ebitda":7154052109,"fcff":8392839101,"cfo":8470908937,"capex":111595354,"totalAssets":83290088986,"totalLiabilities":6021463774,"totalEquity":77268625212,"cash":11428189461,"totalDebt":878629398},{"fiscalYear":2020,"statement":"연결","revenue":47530634787,"operatingIncome":6234047512,"netIncome":7033726988,"controllingNetIncome":7033726988,"ebitda":7057037691,"fcff":9241902411,"cfo":9157065924,"capex":0,"totalAssets":98848117420,"totalLiabilities":16524893688,"totalEquity":82323223732,"cash":7960317044,"totalDebt":10679188983},{"fiscalYear":2021,"statement":"연결","revenue":54057340865,"operatingIncome":6845630804,"netIncome":8000577102,"controllingNetIncome":8000577102,"ebitda":7515192342,"fcff":1152029056,"cfo":1205166667,"capex":131907779,"totalAssets":107925931555,"totalLiabilities":19559475828,"totalEquity":88366455727,"cash":19851928479,"totalDebt":11622757492},{"fiscalYear":2022,"statement":"연결","revenue":62124551836,"operatingIncome":5697277366,"netIncome":8161640063,"controllingNetIncome":8161640063,"ebitda":6205555902,"fcff":1574688497,"cfo":3086821302,"capex":1776819610,"totalAssets":122225680178,"totalLiabilities":25868681592,"totalEquity":96356998586,"cash":39511848639,"totalDebt":21124054944},{"fiscalYear":2023,"statement":"연결","revenue":59145786358,"operatingIncome":6252594408,"netIncome":5315844858,"controllingNetIncome":5315844858,"ebitda":6727512319,"fcff":6260865382,"cfo":6424723984,"capex":838844750,"totalAssets":123449471887,"totalLiabilities":23890935640,"totalEquity":99558536247,"cash":39104750792,"totalDebt":285316058},{"fiscalYear":2024,"statement":"연결","revenue":62416153464,"operatingIncome":7468869804,"netIncome":5386914490,"controllingNetIncome":5386914490,"ebitda":7978072467,"fcff":6924926474,"cfo":7038184996,"capex":608901500,"totalAssets":131933824881,"totalLiabilities":31037412823,"totalEquity":100896412058,"cash":45418439269,"totalDebt":25268194253},{"fiscalYear":2025,"statement":"연결","revenue":62897420640,"operatingIncome":6968496197,"netIncome":3505025588,"controllingNetIncome":3505025588,"ebitda":7584750944,"fcff":6010233324,"cfo":6514097324,"capex":503864000,"totalAssets":128056414328,"totalLiabilities":25481586188,"totalEquity":102574828140,"cash":47398703998,"totalDebt":20218745069}],"quarterly":[{"stockCode":"221980","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15839359038,"operatingIncome":1983172907,"netIncome":2299921483,"prevYearRevenue":15355372661,"prevYearOperatingIncome":1730793043,"prevYearNetIncome":790567795,"source":"11014","updatedAt":"2026-08-26T22:32:11.971Z"},{"stockCode":"221980","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":15147051805,"operatingIncome":1234127952,"netIncome":753150950,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:11.973Z"},{"stockCode":"221980","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16257415127,"operatingIncome":1983197421,"netIncome":933524823,"prevYearRevenue":15040068422,"prevYearOperatingIncome":1842381073,"prevYearNetIncome":1573298841,"source":"11013","updatedAt":"2026-08-26T22:32:11.456Z"},{"stockCode":"221980","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":16236787917,"operatingIncome":1555835881,"netIncome":4432275713,"prevYearRevenue":16870941375,"prevYearOperatingIncome":1908814265,"prevYearNetIncome":-1121345686,"source":"11012","updatedAt":"2026-08-26T22:32:11.690Z"}]}