{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/900250","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":"900250","name":"크리스탈신소재","market":"KOSDAQ","sector":"기타 금융업","lastPrice":1238,"marketCap":44338971238,"sharesOutstanding":35815001,"asOf":"2026-09-26T15:09:35.595Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":18.21,"psr":125.52,"evEbitda":296.19,"ev":42936257171,"fcff":107056700,"fcffYield":0.0025,"roe":-0.0055,"revenueGrowth":{"y1":-0.3193,"y3":-0.0462,"y5":-0.0785},"operatingIncomeGrowth":{"y1":-0.4559,"y3":-0.1864,"y5":-0.2152},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.787Z"},"price":{"high52w":2463.0442,"low52w":908,"fromHigh":-0.4974,"returns":[{"label":"1개월","value":0.0775},{"label":"3개월","value":-0.173},{"label":"6개월","value":-0.2636},{"label":"1년","value":-0.4826},{"label":"3년","value":-0.8178},{"label":"5년","value":-0.688}]},"dividends":[{"fiscalYear":2017,"dps":28,"yieldPct":1.1,"payoutPct":6.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":456949398,"operatingIncome":189363235,"netIncome":151157112,"controllingNetIncome":null,"ebitda":214210952,"fcff":28628714,"cfo":193843522,"capex":166585000,"totalAssets":1715255866,"totalLiabilities":252057665,"totalEquity":1463198201,"cash":873261697,"totalDebt":128754180},{"fiscalYear":2019,"statement":"연결","revenue":501794240,"operatingIncome":169263314,"netIncome":133842341,"controllingNetIncome":134320861,"ebitda":208784167,"fcff":-78258736,"cfo":114177302,"capex":193835608,"totalAssets":1802595136,"totalLiabilities":203580100,"totalEquity":1599015036,"cash":661327672,"totalDebt":32966332},{"fiscalYear":2020,"statement":"연결","revenue":531593530,"operatingIncome":181972960,"netIncome":130125954,"controllingNetIncome":130919799,"ebitda":226314868,"fcff":-323115284,"cfo":82748994,"capex":407233280,"totalAssets":1934437617,"totalLiabilities":205295127,"totalEquity":1729142490,"cash":352167528,"totalDebt":33574457},{"fiscalYear":2021,"statement":"연결","revenue":351118416,"operatingIncome":83395570,"netIncome":55227324,"controllingNetIncome":52927213,"ebitda":143924475,"fcff":170966462,"cfo":217396425,"capex":46489302,"totalAssets":1912751918,"totalLiabilities":93543234,"totalEquity":1819208684,"cash":525660117,"totalDebt":0},{"fiscalYear":2022,"statement":"연결","revenue":407024441,"operatingIncome":100624504,"netIncome":80561769,"controllingNetIncome":75016235,"ebitda":184332506,"fcff":233170636,"cfo":365384955,"capex":132668778,"totalAssets":2210622501,"totalLiabilities":138832376,"totalEquity":2071790125,"cash":752920495,"totalDebt":18669513},{"fiscalYear":2023,"statement":"연결","revenue":446935129,"operatingIncome":126216500,"netIncome":50125489,"controllingNetIncome":40933441,"ebitda":213007567,"fcff":277715459,"cfo":281946495,"capex":4654527,"totalAssets":2244691084,"totalLiabilities":122775470,"totalEquity":2121915614,"cash":1032745208,"totalDebt":12860000},{"fiscalYear":2024,"statement":"연결","revenue":518897047,"operatingIncome":99577615,"netIncome":44846555,"controllingNetIncome":37002911,"ebitda":232459829,"fcff":85209312,"cfo":117283997,"capex":33281326,"totalAssets":2605695718,"totalLiabilities":171083285,"totalEquity":2434612433,"cash":1301611890,"totalDebt":26278571},{"fiscalYear":2025,"statement":"연결","revenue":353228450,"operatingIncome":54183226,"netIncome":-9105398,"controllingNetIncome":-13313254,"ebitda":144960230,"fcff":107056700,"cfo":108036689,"capex":2116069,"totalAssets":2625954567,"totalLiabilities":174886418,"totalEquity":2451068149,"cash":1407150708,"totalDebt":4436641}],"quarterly":[{"stockCode":"900250","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":141918336,"operatingIncome":22538656,"netIncome":19734972,"prevYearRevenue":139519518,"prevYearOperatingIncome":28518001,"prevYearNetIncome":-39459210,"source":"11014","updatedAt":"2026-08-26T22:31:46.000Z"},{"stockCode":"900250","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":54828826,"operatingIncome":2597416,"netIncome":1788290,"prevYearRevenue":112775664,"prevYearOperatingIncome":13119831,"prevYearNetIncome":9984544,"source":"11013","updatedAt":"2026-08-26T22:31:45.463Z"},{"stockCode":"900250","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":90459063,"operatingIncome":11919904,"netIncome":8325658,"prevYearRevenue":91261130,"prevYearOperatingIncome":20040244,"prevYearNetIncome":25764937,"source":"11012","updatedAt":"2026-08-26T22:31:45.767Z"}]}