{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002020","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":"002020","name":"코오롱","market":"KOSPI","sector":"기타 금융업","lastPrice":23900,"marketCap":308493552000,"sharesOutstanding":12907680,"asOf":"2026-09-26T15:09:35.248Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.17,"psr":0.05,"evEbitda":0.69,"ev":107159190184,"fcff":-88146448357,"fcffYield":-0.8226,"roe":-0.0892,"revenueGrowth":{"y1":-0.0236,"y3":0.0131,"y5":0.0378},"operatingIncomeGrowth":{"y1":null,"y3":-0.4205,"y5":-0.2593},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.517Z"},"price":{"high52w":83600,"low52w":21300,"fromHigh":-0.7141,"returns":[{"label":"1개월","value":-0.0754},{"label":"3개월","value":-0.4641},{"label":"6개월","value":-0.6576},{"label":"1년","value":-0.4025},{"label":"3년","value":0.3712},{"label":"5년","value":-0.4178}]},"dividends":[{"fiscalYear":2025,"dps":550,"yieldPct":0.85,"payoutPct":null},{"fiscalYear":2024,"dps":550,"yieldPct":3.78,"payoutPct":4.11},{"fiscalYear":2023,"dps":550,"yieldPct":3.13,"payoutPct":88.61},{"fiscalYear":2022,"dps":550,"yieldPct":2.41,"payoutPct":5.53},{"fiscalYear":2021,"dps":550,"yieldPct":1.75,"payoutPct":5.91},{"fiscalYear":2020,"dps":500,"yieldPct":2.31,"payoutPct":5.03},{"fiscalYear":2019,"dps":500,"yieldPct":2.87,"payoutPct":-25.97},{"fiscalYear":2018,"dps":500,"yieldPct":4.66,"payoutPct":-147.19}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":4324491258038,"operatingIncome":111461025342,"netIncome":1639081866,"controllingNetIncome":1470408874,"ebitda":145983689143,"fcff":4205287549,"cfo":27279318374,"capex":62649040230,"totalAssets":3480352008852,"totalLiabilities":2644984811156,"totalEquity":835367197696,"cash":138334712565,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":4405957743645,"operatingIncome":124522671890,"netIncome":-22220930243,"controllingNetIncome":-26586828189,"ebitda":211018506745,"fcff":192725435326,"cfo":167278173246,"capex":36173156622,"totalAssets":3618574586543,"totalLiabilities":2896670991085,"totalEquity":721903595458,"cash":177061580746,"totalDebt":259225074181},{"fiscalYear":2020,"statement":"연결","revenue":4890150536567,"operatingIncome":271448093101,"netIncome":152515450894,"controllingNetIncome":137205776702,"ebitda":355959525624,"fcff":346133583920,"cfo":333113488260,"capex":26257709663,"totalAssets":3708134498932,"totalLiabilities":2899011452318,"totalEquity":809123046614,"cash":156873798481,"totalDebt":245869840135},{"fiscalYear":2021,"statement":"연결","revenue":5410414957004,"operatingIncome":332198227180,"netIncome":156794701735,"controllingNetIncome":128377268202,"ebitda":413660791215,"fcff":230659478951,"cfo":223932913972,"capex":24838712471,"totalAssets":3966282959333,"totalLiabilities":2978410677407,"totalEquity":987872281926,"cash":184634729611,"totalDebt":229510067797},{"fiscalYear":2022,"statement":"연결","revenue":5659922374692,"operatingIncome":310967816142,"netIncome":166893294228,"controllingNetIncome":137248322570,"ebitda":391620353789,"fcff":232659176327,"cfo":239093466327,"capex":49672164044,"totalAssets":4477491140077,"totalLiabilities":3322537563034,"totalEquity":1154953577043,"cash":311466700774,"totalDebt":260650228331},{"fiscalYear":2023,"statement":"연결","revenue":5894231282101,"operatingIncome":102926776246,"netIncome":15387285329,"controllingNetIncome":8566289654,"ebitda":186463961634,"fcff":-98582911386,"cfo":-106501414783,"capex":66421149906,"totalAssets":5231418956586,"totalLiabilities":3920885075473,"totalEquity":1310533881113,"cash":355059487134,"totalDebt":282384236886},{"fiscalYear":2024,"statement":"연결","revenue":6028363775125,"operatingIncome":-89552863444,"netIncome":157626660908,"controllingNetIncome":170308787486,"ebitda":8333484227,"fcff":-247755091188,"cfo":-186948670786,"capex":184959185044,"totalAssets":7040484502325,"totalLiabilities":4692640232438,"totalEquity":2347844269887,"cash":350912545008,"totalDebt":224668545286},{"fiscalYear":2025,"statement":"연결","revenue":5886133083763,"operatingIncome":60501208348,"netIncome":-296605779721,"controllingNetIncome":-158471993477,"ebitda":154599459698,"fcff":-88146448357,"cfo":10407353706,"capex":207285483536,"totalAssets":7446985208816,"totalLiabilities":5023677932299,"totalEquity":2423307276517,"cash":398949079985,"totalDebt":197614718169}],"quarterly":[{"stockCode":"002020","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1439940168350,"operatingIncome":67570073088,"netIncome":6473680749,"prevYearRevenue":1495523515476,"prevYearOperatingIncome":-19283152135,"prevYearNetIncome":-54968253961,"source":"11014","updatedAt":"2026-08-26T22:22:43.161Z"},{"stockCode":"002020","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1532453783900,"operatingIncome":-88814844956,"netIncome":-199382416942,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:43.166Z"},{"stockCode":"002020","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1518775225424,"operatingIncome":98778356533,"netIncome":-44673665951,"prevYearRevenue":1409924507832,"prevYearOperatingIncome":38241611468,"prevYearNetIncome":-29762119661,"source":"11013","updatedAt":"2026-08-26T22:22:42.635Z"},{"stockCode":"002020","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1706697417663,"operatingIncome":99841066438,"netIncome":55380453284,"prevYearRevenue":1503796773681,"prevYearOperatingIncome":43516698416,"prevYearNetIncome":-73934923867,"source":"11012","updatedAt":"2026-08-26T22:22:42.898Z"}]}