{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/268280","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":"268280","name":"미원에스씨","market":"KOSPI","sector":"기초 화학물질 제조업","lastPrice":134600,"marketCap":673000000000,"sharesOutstanding":5000000,"asOf":"2026-09-26T15:09:35.515Z"},"valuation":{"fiscalYear":2025,"per":10.98,"perTtm":7.69,"ttmPeriod":"25Q3~26Q2","pbr":1.5,"psr":1.26,"evEbitda":7.1,"ev":648877014267,"fcff":33138712293,"fcffYield":0.0511,"roe":0.1434,"revenueGrowth":{"y1":0.0449,"y3":-0.0454,"y5":0.0742},"operatingIncomeGrowth":{"y1":0.1143,"y3":-0.0679,"y5":0.0588},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.929Z"},"price":{"high52w":146900,"low52w":95500,"fromHigh":-0.0837,"returns":[{"label":"1개월","value":0.033},{"label":"3개월","value":0.3791},{"label":"6개월","value":0.07},{"label":"1년","value":-0.0434},{"label":"3년","value":-0.0574},{"label":"5년","value":-0.3236}]},"dividends":[{"fiscalYear":2025,"dps":3200,"yieldPct":2.2,"payoutPct":25.2},{"fiscalYear":2024,"dps":2500,"yieldPct":1.7,"payoutPct":22.3},{"fiscalYear":2023,"dps":2100,"yieldPct":1.5,"payoutPct":55.7},{"fiscalYear":2022,"dps":2300,"yieldPct":1.5,"payoutPct":17.8},{"fiscalYear":2021,"dps":2100,"yieldPct":1,"payoutPct":13.2},{"fiscalYear":2020,"dps":1700,"yieldPct":1.7,"payoutPct":24.8},{"fiscalYear":2019,"dps":1700,"yieldPct":2.4,"payoutPct":22.5},{"fiscalYear":2018,"dps":1200,"yieldPct":1.9,"payoutPct":17.4}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":360434684734,"operatingIncome":40031023841,"netIncome":35974080468,"controllingNetIncome":null,"ebitda":54282472368,"fcff":-5656262494,"cfo":21541804109,"capex":27280934978,"totalAssets":276673706089,"totalLiabilities":56331561500,"totalEquity":220342144589,"cash":8562200888,"totalDebt":12049375296},{"fiscalYear":2019,"statement":"연결","revenue":377850724297,"operatingIncome":46588002772,"netIncome":39565303971,"controllingNetIncome":null,"ebitda":62440845338,"fcff":49632626609,"cfo":68882982047,"capex":19428442819,"totalAssets":311855158584,"totalLiabilities":62545070863,"totalEquity":249310087721,"cash":52908142421,"totalDebt":15953452439},{"fiscalYear":2020,"statement":"연결","revenue":371989561446,"operatingIncome":49208180724,"netIncome":34665653172,"controllingNetIncome":null,"ebitda":65715626659,"fcff":49959208755,"cfo":70382676860,"capex":20558718788,"totalAssets":327103636590,"totalLiabilities":66014613786,"totalEquity":261089022804,"cash":79922337321,"totalDebt":12553514672},{"fiscalYear":2021,"statement":"연결","revenue":531343052748,"operatingIncome":95032118064,"netIncome":79903361416,"controllingNetIncome":null,"ebitda":111784061555,"fcff":-13123068774,"cfo":32444505602,"capex":45608599558,"totalAssets":438128597593,"totalLiabilities":111607730515,"totalEquity":326520867078,"cash":60537949145,"totalDebt":26666217878},{"fiscalYear":2022,"statement":"연결","revenue":611649824176,"operatingIncome":80853449953,"netIncome":64824227314,"controllingNetIncome":null,"ebitda":101140460476,"fcff":-10256446847,"cfo":39429185319,"capex":50584638241,"totalAssets":475733780981,"totalLiabilities":96877962047,"totalEquity":378855818934,"cash":42052741907,"totalDebt":37106678155},{"fiscalYear":2023,"statement":"연결","revenue":437672918321,"operatingIncome":22527162446,"netIncome":18604640644,"controllingNetIncome":null,"ebitda":50741554822,"fcff":85893364080,"cfo":109213530735,"capex":25347451404,"totalAssets":461187881064,"totalLiabilities":88131933996,"totalEquity":373055947068,"cash":99334809610,"totalDebt":32072118002},{"fiscalYear":2024,"statement":"연결","revenue":509267220489,"operatingIncome":58767118333,"netIncome":54566854188,"controllingNetIncome":null,"ebitda":85420557671,"fcff":34229098899,"cfo":53958881515,"capex":19732998062,"totalAssets":512101745784,"totalLiabilities":105759888855,"totalEquity":406341856929,"cash":68625722759,"totalDebt":34817792548},{"fiscalYear":2025,"statement":"연결","revenue":532122514140,"operatingIncome":65482438995,"netIncome":61302751052,"controllingNetIncome":null,"ebitda":91395315109,"fcff":33138712293,"cfo":76518495728,"capex":45120323985,"totalAssets":549237107801,"totalLiabilities":100739005312,"totalEquity":448498102489,"cash":58959811112,"totalDebt":34836825379}],"quarterly":[{"stockCode":"268280","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":133317310495,"operatingIncome":18185933741,"netIncome":17769418856,"prevYearRevenue":128576527739,"prevYearOperatingIncome":16272483605,"prevYearNetIncome":12106306603,"source":"11014","updatedAt":"2026-08-26T22:21:12.714Z"},{"stockCode":"268280","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":126133773529,"operatingIncome":10098863065,"netIncome":15232265112,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:12.716Z"},{"stockCode":"268280","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":141274420073,"operatingIncome":19282566376,"netIncome":21518131079,"prevYearRevenue":137865819693,"prevYearOperatingIncome":17991484215,"prevYearNetIncome":16400335098,"source":"11013","updatedAt":"2026-08-26T22:21:12.173Z"},{"stockCode":"268280","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":162829067103,"operatingIncome":37109592759,"netIncome":32974900494,"prevYearRevenue":134805610423,"prevYearOperatingIncome":19206157974,"prevYearNetIncome":11900731986,"source":"11012","updatedAt":"2026-08-26T22:21:12.450Z"}]}