{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/281740","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":"281740","name":"레이크머티리얼즈","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":10560,"marketCap":694114586880,"sharesOutstanding":65730548,"asOf":"2026-09-26T15:09:35.519Z"},"valuation":{"fiscalYear":2025,"per":90.29,"perTtm":49.4,"ttmPeriod":"25Q3~26Q2","pbr":5.15,"psr":4.91,"evEbitda":27.49,"ev":873557895587,"fcff":8187524518,"fcffYield":0.0094,"roe":0.058,"revenueGrowth":{"y1":0.0181,"y3":0.0241,"y5":0.2489},"operatingIncomeGrowth":{"y1":-0.4013,"y3":-0.2789,"y5":0.2331},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.250Z"},"price":{"high52w":27550,"low52w":9650,"fromHigh":-0.6167,"returns":[{"label":"1개월","value":-0.1344},{"label":"3개월","value":-0.2201},{"label":"6개월","value":-0.4849},{"label":"1년","value":-0.1394},{"label":"3년","value":-0.2484},{"label":"5년","value":1.1796}]},"dividends":[{"fiscalYear":2025,"dps":30,"yieldPct":0.2,"payoutPct":25.6},{"fiscalYear":2024,"dps":50,"yieldPct":0.44,"payoutPct":15.7}],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":null,"operatingIncome":-86631150,"netIncome":48820801,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":59755941,"capex":null,"totalAssets":9604061044,"totalLiabilities":718295400,"totalEquity":8885765644,"cash":1326137583,"totalDebt":760000000},{"fiscalYear":2020,"statement":"연결","revenue":46487351933,"operatingIncome":4654365755,"netIncome":1981148564,"controllingNetIncome":1984486408,"ebitda":8708177001,"fcff":-2919944306,"cfo":4640984626,"capex":8576115545,"totalAssets":90351868928,"totalLiabilities":49487152479,"totalEquity":40864716449,"cash":8640317803,"totalDebt":40232533380},{"fiscalYear":2021,"statement":"연결","revenue":81853769513,"operatingIncome":20687310492,"netIncome":18079993384,"controllingNetIncome":18049715639,"ebitda":22395512320,"fcff":-20467235135,"cfo":18722838135,"capex":40374683152,"totalAssets":150238997433,"totalLiabilities":91575696110,"totalEquity":58663301323,"cash":15163828675,"totalDebt":69148716740},{"fiscalYear":2022,"statement":"연결","revenue":131506715480,"operatingIncome":35391255844,"netIncome":27159823504,"controllingNetIncome":27009497733,"ebitda":43557182447,"fcff":-24082250443,"cfo":16996193209,"capex":43784585728,"totalAssets":213510136796,"totalLiabilities":126727506348,"totalEquity":86782630448,"cash":23531209482,"totalDebt":106142470000},{"fiscalYear":2023,"statement":"연결","revenue":117789811143,"operatingIncome":29526390623,"netIncome":24368928333,"controllingNetIncome":24129905583,"ebitda":40578246358,"fcff":-41784531258,"cfo":14773140379,"capex":61640643557,"totalAssets":299869696257,"totalLiabilities":189134712477,"totalEquity":110734983780,"cash":35806593309,"totalDebt":172255610654},{"fiscalYear":2024,"statement":"연결","revenue":138725778383,"operatingIncome":22166082728,"netIncome":21020540344,"controllingNetIncome":20867707392,"ebitda":27854556700,"fcff":-37188065208,"cfo":896169257,"capex":44390162221,"totalAssets":351334173536,"totalLiabilities":219962827446,"totalEquity":131371346090,"cash":20333832101,"totalDebt":92813850155},{"fiscalYear":2025,"statement":"연결","revenue":141233860094,"operatingIncome":13271105491,"netIncome":7803024872,"controllingNetIncome":7687864647,"ebitda":31775714076,"fcff":8187524518,"cfo":15478483153,"capex":13665314636,"totalAssets":355838236186,"totalLiabilities":219992893743,"totalEquity":135845342443,"cash":20647038915,"totalDebt":200090347622}],"quarterly":[{"stockCode":"281740","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":36167760870,"operatingIncome":1379907552,"netIncome":470179540,"prevYearRevenue":32443773472,"prevYearOperatingIncome":3955374033,"prevYearNetIncome":2945130696,"source":"11014","updatedAt":"2026-08-26T22:20:56.702Z"},{"stockCode":"281740","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":41839630371,"operatingIncome":4784183977,"netIncome":4502606751,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:56.705Z"},{"stockCode":"281740","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":33180743713,"operatingIncome":4248176462,"netIncome":6446843754,"prevYearRevenue":31981730965,"prevYearOperatingIncome":2762729351,"prevYearNetIncome":1692433377,"source":"11013","updatedAt":"2026-08-26T22:20:56.171Z"},{"stockCode":"281740","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":37205660672,"operatingIncome":6079887511,"netIncome":2630386344,"prevYearRevenue":31244737888,"prevYearOperatingIncome":4344284611,"prevYearNetIncome":1137805204,"source":"11012","updatedAt":"2026-08-26T22:20:56.405Z"}]}