{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/237880","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":"237880","name":"클리오","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":12080,"marketCap":218301944240,"sharesOutstanding":18071353,"asOf":"2026-09-26T15:09:35.502Z"},"valuation":{"fiscalYear":2025,"per":16.1,"perTtm":7.51,"ttmPeriod":"25Q3~26Q2","pbr":0.9,"psr":0.66,"evEbitda":6.67,"ev":120826103769,"fcff":12477175208,"fcffYield":0.1033,"roe":0.0568,"revenueGrowth":{"y1":-0.0639,"y3":0.0648,"y5":0.0855},"operatingIncomeGrowth":{"y1":-0.3319,"y3":-0.0277,"y5":0.2142},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.402Z"},"price":{"high52w":14900,"low52w":9040,"fromHigh":-0.1893,"returns":[{"label":"1개월","value":-0.054},{"label":"3개월","value":0.3363},{"label":"6개월","value":0.0126},{"label":"1년","value":-0.1359},{"label":"3년","value":-0.5834},{"label":"5년","value":-0.4355}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":1.9,"payoutPct":33.1},{"fiscalYear":2024,"dps":400,"yieldPct":2.2,"payoutPct":25.8},{"fiscalYear":2023,"dps":400,"yieldPct":1.3,"payoutPct":25.6},{"fiscalYear":2022,"dps":200,"yieldPct":1.3,"payoutPct":35},{"fiscalYear":2021,"dps":150,"yieldPct":0.8,"payoutPct":27},{"fiscalYear":2020,"dps":100,"yieldPct":0.6,"payoutPct":17},{"fiscalYear":2019,"dps":220,"yieldPct":1,"payoutPct":124},{"fiscalYear":2018,"dps":0,"yieldPct":null,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":187378289815,"operatingIncome":-1575316785,"netIncome":995771354,"controllingNetIncome":null,"ebitda":1700563243,"fcff":48593661580,"cfo":62213866080,"capex":13946073814,"totalAssets":188562121529,"totalLiabilities":47424852745,"totalEquity":141137268784,"cash":8910899328,"totalDebt":17999500000},{"fiscalYear":2019,"statement":"연결","revenue":250382612663,"operatingIncome":18598523645,"netIncome":2942264888,"controllingNetIncome":null,"ebitda":31064403881,"fcff":28234688040,"cfo":39818679032,"capex":11997062026,"totalAssets":236650517867,"totalLiabilities":91353625380,"totalEquity":145296892487,"cash":25734512889,"totalDebt":29045434610},{"fiscalYear":2020,"statement":"연결","revenue":218215953392,"operatingIncome":6228357793,"netIncome":9585394245,"controllingNetIncome":9585394245,"ebitda":9337409643,"fcff":10839146596,"cfo":11877489846,"capex":1353731306,"totalAssets":215007844158,"totalLiabilities":61944812326,"totalEquity":153063031832,"cash":30851209511,"totalDebt":20738960585},{"fiscalYear":2021,"statement":"연결","revenue":232744014896,"operatingIncome":13902867647,"netIncome":9267371492,"controllingNetIncome":9267371492,"ebitda":16101590976,"fcff":48422646737,"cfo":51952292906,"capex":3654134669,"totalAssets":234228416837,"totalLiabilities":66817113819,"totalEquity":167411303018,"cash":26193148106,"totalDebt":12370767877},{"fiscalYear":2022,"statement":"연결","revenue":272455447001,"operatingIncome":17882330512,"netIncome":10128871042,"controllingNetIncome":10128871042,"ebitda":31394515412,"fcff":-1422347038,"cfo":28204846070,"capex":29627193108,"totalAssets":243885491589,"totalLiabilities":53509226607,"totalEquity":190376264982,"cash":44121340676,"totalDebt":500519400},{"fiscalYear":2023,"statement":"연결","revenue":330584497213,"operatingIncome":33809871290,"netIncome":27319035509,"controllingNetIncome":27696011380,"ebitda":35145606487,"fcff":34935883446,"cfo":35725453818,"capex":869232474,"totalAssets":279567882691,"totalLiabilities":65869393095,"totalEquity":213698489596,"cash":41665820809,"totalDebt":1766445338},{"fiscalYear":2024,"statement":"연결","revenue":351365821349,"operatingIncome":24602690232,"netIncome":27155971328,"controllingNetIncome":27864650951,"ebitda":25348351851,"fcff":16736468011,"cfo":17306037025,"capex":718765393,"totalAssets":295426371283,"totalLiabilities":61533515029,"totalEquity":233892856254,"cash":110965112234,"totalDebt":2320759951},{"fiscalYear":2025,"statement":"연결","revenue":328903470798,"operatingIncome":16435917068,"netIncome":13222646363,"controllingNetIncome":13562914418,"ebitda":18103203700,"fcff":12477175208,"cfo":13245150540,"capex":771660710,"totalAssets":299252972651,"totalLiabilities":58377598232,"totalEquity":240875374419,"cash":99476896555,"totalDebt":2001056084}],"quarterly":[{"stockCode":"237880","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":83815552800,"operatingIncome":4720043216,"netIncome":5484134902,"prevYearRevenue":87558600126,"prevYearOperatingIncome":6407227824,"prevYearNetIncome":6024046369,"source":"11014","updatedAt":"2026-08-26T22:23:49.980Z"},{"stockCode":"237880","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":80622381967,"operatingIncome":7045696780,"netIncome":3139247507,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:49.984Z"},{"stockCode":"237880","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":78347769781,"operatingIncome":5794939968,"netIncome":6720192326,"prevYearRevenue":82335790614,"prevYearOperatingIncome":1149424335,"prevYearNetIncome":2658499491,"source":"11013","updatedAt":"2026-08-26T22:23:49.451Z"},{"stockCode":"237880","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":86805271275,"operatingIncome":11617333896,"netIncome":13721492712,"prevYearRevenue":82129745417,"prevYearOperatingIncome":3520752737,"prevYearNetIncome":1940764463,"source":"11012","updatedAt":"2026-08-26T22:23:49.714Z"}]}