{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/278280","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":"278280","name":"천보","market":"KOSDAQ","sector":"기초 화학물질 제조업","lastPrice":34450,"marketCap":422116711250,"sharesOutstanding":12253025,"asOf":"2026-09-26T15:09:35.518Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1,"psr":3.15,"evEbitda":5.25,"ev":406688592960,"fcff":-9740052774,"fcffYield":-0.0239,"roe":-0.1464,"revenueGrowth":{"y1":-0.0763,"y3":-0.2589,"y5":-0.0295},"operatingIncomeGrowth":{"y1":null,"y3":-0.5965,"y5":-0.3422},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.389Z"},"price":{"high52w":79400,"low52w":28250,"fromHigh":-0.5661,"returns":[{"label":"1개월","value":-0.1556},{"label":"3개월","value":-0.0886},{"label":"6개월","value":-0.3375},{"label":"1년","value":-0.1788},{"label":"3년","value":-0.7368},{"label":"5년","value":-0.8755}]},"dividends":[{"fiscalYear":2022,"dps":500,"yieldPct":0.2,"payoutPct":null},{"fiscalYear":2021,"dps":300,"yieldPct":0.1,"payoutPct":7},{"fiscalYear":2020,"dps":300,"yieldPct":0.1,"payoutPct":11},{"fiscalYear":2019,"dps":300,"yieldPct":0.5,"payoutPct":13}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":120088707578,"operatingIncome":27040618668,"netIncome":22636847686,"controllingNetIncome":22635157894,"ebitda":36094137430,"fcff":9541864836,"cfo":22194227329,"capex":13014742674,"totalAssets":134748067388,"totalLiabilities":27149629451,"totalEquity":107598437937,"cash":8205493699,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":135310691327,"operatingIncome":27195971237,"netIncome":23052430719,"controllingNetIncome":23045461026,"ebitda":35390302742,"fcff":-2404362956,"cfo":22697488743,"capex":25115049704,"totalAssets":235236915602,"totalLiabilities":24633258680,"totalEquity":210603656922,"cash":6970792890,"totalDebt":166365377},{"fiscalYear":2020,"statement":"연결","revenue":155491357442,"operatingIncome":30131988835,"netIncome":27371376929,"controllingNetIncome":27344320567,"ebitda":42463615441,"fcff":-31879673999,"cfo":19058734341,"capex":51004287958,"totalAssets":260701295701,"totalLiabilities":36151209798,"totalEquity":224550085903,"cash":13473031708,"totalDebt":15329702470},{"fiscalYear":2021,"statement":"연결","revenue":271578895592,"operatingIncome":50629174230,"netIncome":48014565153,"controllingNetIncome":43769533326,"ebitda":71134304314,"fcff":-66683770388,"cfo":-14278713362,"capex":52791661502,"totalAssets":404594063800,"totalLiabilities":98538714985,"totalEquity":306055348815,"cash":35333546419,"totalDebt":473942638},{"fiscalYear":2022,"statement":"연결","revenue":328858944972,"operatingIncome":56473078225,"netIncome":42836419269,"controllingNetIncome":37363095395,"ebitda":60969663906,"fcff":-131554117351,"cfo":65569877213,"capex":198262011496,"totalAssets":818655924091,"totalLiabilities":423815482608,"totalEquity":394840441483,"cash":64765775263,"totalDebt":222927573},{"fiscalYear":2023,"statement":"연결","revenue":182697745919,"operatingIncome":-8044807665,"netIncome":-45466112224,"controllingNetIncome":-41751821496,"ebitda":27892384477,"fcff":-243754476008,"cfo":57160219099,"capex":306586060691,"totalAssets":933690405628,"totalLiabilities":583161645145,"totalEquity":350528760483,"cash":60838318919,"totalDebt":112941321},{"fiscalYear":2024,"statement":"연결","revenue":144912632914,"operatingIncome":-22751764756,"netIncome":-32319407781,"controllingNetIncome":-27397259284,"ebitda":13385406913,"fcff":-101506569678,"cfo":22485110226,"capex":129469728261,"totalAssets":1007851053797,"totalLiabilities":592946027624,"totalEquity":414905026173,"cash":15905557775,"totalDebt":88549795},{"fiscalYear":2025,"statement":"연결","revenue":133849589627,"operatingIncome":3710962944,"netIncome":-60014543541,"controllingNetIncome":-57773560838,"ebitda":77408134609,"fcff":-9740052774,"cfo":8033369715,"capex":21605619515,"totalAssets":849544747385,"totalLiabilities":382156012250,"totalEquity":467388735135,"cash":15491196283,"totalDebt":63077993}],"quarterly":[{"stockCode":"278280","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":30625439478,"operatingIncome":552504471,"netIncome":-3473693286,"prevYearRevenue":37544487537,"prevYearOperatingIncome":931558678,"prevYearNetIncome":-5343799602,"source":"11014","updatedAt":"2026-08-26T22:21:57.541Z"},{"stockCode":"278280","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":34580174483,"operatingIncome":-2548604066,"netIncome":-51179813090,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:57.545Z"},{"stockCode":"278280","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":40771271164,"operatingIncome":-3411110852,"netIncome":-9541488615,"prevYearRevenue":35555854405,"prevYearOperatingIncome":2816015254,"prevYearNetIncome":488590588,"source":"11013","updatedAt":"2026-08-26T22:21:56.998Z"},{"stockCode":"278280","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":51002936722,"operatingIncome":-3812961742,"netIncome":-2807709912,"prevYearRevenue":33088121261,"prevYearOperatingIncome":2891047285,"prevYearNetIncome":-5849627753,"source":"11012","updatedAt":"2026-08-26T22:21:57.237Z"}]}