{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002790","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":"002790","name":"아모레퍼시픽홀딩스","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":26200,"marketCap":2003204316000,"sharesOutstanding":76458180,"asOf":"2026-09-26T15:09:35.255Z"},"valuation":{"fiscalYear":2025,"per":16.15,"perTtm":5.92,"ttmPeriod":"25Q3~26Q2","pbr":0.58,"psr":0.43,"evEbitda":2.92,"ev":1662826525564,"fcff":536066240307,"fcffYield":0.3224,"roe":0.0364,"revenueGrowth":{"y1":0.0853,"y3":0.0094,"y5":-0.0128},"operatingIncomeGrowth":{"y1":0.4763,"y3":0.1061,"y5":0.1956},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.549Z"},"price":{"high52w":35050,"low52w":20450,"fromHigh":-0.2525,"returns":[{"label":"1개월","value":-0.0038},{"label":"3개월","value":0.2812},{"label":"6개월","value":-0.1073},{"label":"1년","value":0.0116},{"label":"3년","value":-0.1396},{"label":"5년","value":-0.4802}]},"dividends":[{"fiscalYear":2025,"dps":400,"yieldPct":1.4,"payoutPct":30.5},{"fiscalYear":2024,"dps":330,"yieldPct":1.4,"payoutPct":12.7},{"fiscalYear":2023,"dps":245,"yieldPct":0.9,"payoutPct":21},{"fiscalYear":2022,"dps":205,"yieldPct":0.6,"payoutPct":34.9},{"fiscalYear":2021,"dps":450,"yieldPct":1,"payoutPct":23.3},{"fiscalYear":2020,"dps":230,"yieldPct":0.4,"payoutPct":234.7},{"fiscalYear":2019,"dps":300,"yieldPct":0.4,"payoutPct":23},{"fiscalYear":2018,"dps":310,"yieldPct":0.4,"payoutPct":18.2}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":5661205541166,"operatingIncome":913640954217,"netIncome":673945275917,"controllingNetIncome":241666356822,"ebitda":1069834530401,"fcff":396223057374,"cfo":736520022199,"capex":342772082318,"totalAssets":6147969195232,"totalLiabilities":1260164894550,"totalEquity":4887804300682,"cash":1003173041000,"totalDebt":168602074535},{"fiscalYear":2016,"statement":"연결","revenue":6697560669578,"operatingIncome":1082811426063,"netIncome":811528531125,"controllingNetIncome":332825561919,"ebitda":1148587527622,"fcff":231711969314,"cfo":876720427437,"capex":648326686597,"totalAssets":7088395209754,"totalLiabilities":1521516892681,"totalEquity":5566878317073,"cash":969030314291,"totalDebt":205685200341},{"fiscalYear":2017,"statement":"연결","revenue":6029063927310,"operatingIncome":731492193149,"netIncome":489547957837,"controllingNetIncome":202614257645,"ebitda":1135350889004,"fcff":-299409955017,"cfo":589746568636,"capex":893498243156,"totalAssets":7335236005996,"totalLiabilities":1403262409182,"totalEquity":5931973596814,"cash":1207667819922,"totalDebt":220954646866},{"fiscalYear":2018,"statement":"연결","revenue":6078179208621,"operatingIncome":549473516302,"netIncome":376271212366,"controllingNetIncome":142286120705,"ebitda":949891585101,"fcff":242065027844,"cfo":730651304320,"capex":491953412240,"totalAssets":7387374443718,"totalLiabilities":1144904368363,"totalEquity":6242470075355,"cash":1297453210762,"totalDebt":214108833137},{"fiscalYear":2019,"statement":"연결","revenue":6284255176037,"operatingIncome":498249817871,"netIncome":282404951730,"controllingNetIncome":133732556623,"ebitda":948627074215,"fcff":535209173486,"cfo":830247661182,"capex":312355273384,"totalAssets":8281393134177,"totalLiabilities":1801246303938,"totalEquity":6480146830239,"cash":1417441261223,"totalDebt":204136453098},{"fiscalYear":2020,"statement":"연결","revenue":4930083149864,"operatingIncome":150661048495,"netIncome":22047682158,"controllingNetIncome":10381313997,"ebitda":493027636867,"fcff":454423220410,"cfo":666039868910,"capex":228927501067,"totalAssets":7788743600024,"totalLiabilities":1516700821902,"totalEquity":6272042778122,"cash":1190926310607,"totalDebt":257460189044},{"fiscalYear":2021,"statement":"연결","revenue":5326080007289,"operatingIncome":356171273550,"netIncome":291978846416,"controllingNetIncome":179995030205,"ebitda":660807159917,"fcff":641951238200,"cfo":762592707154,"capex":131086171704,"totalAssets":8038142932125,"totalLiabilities":1562518153844,"totalEquity":6475624778281,"cash":870595030191,"totalDebt":257724082671},{"fiscalYear":2022,"statement":"연결","revenue":4494956806652,"operatingIncome":271900712401,"netIncome":149222412761,"controllingNetIncome":62237028846,"ebitda":372996977423,"fcff":32819519429,"cfo":183450194815,"capex":160200140783,"totalAssets":7651003801454,"totalLiabilities":1117500460491,"totalEquity":6533503340963,"cash":650066004916,"totalDebt":240913563558},{"fiscalYear":2023,"statement":"연결","revenue":4021343038942,"operatingIncome":152001477210,"netIncome":234714547925,"controllingNetIncome":119301620293,"ebitda":426465745010,"fcff":168305082591,"cfo":389472705896,"capex":231554710699,"totalAssets":7631430777862,"totalLiabilities":1106298749214,"totalEquity":6525132028648,"cash":628997674836,"totalDebt":277108853364},{"fiscalYear":2024,"statement":"연결","revenue":4259886701995,"operatingIncome":249277525878,"netIncome":652873028811,"controllingNetIncome":252032886627,"ebitda":null,"fcff":285555177036,"cfo":385422056568,"capex":117451435142,"totalAssets":8540521424208,"totalLiabilities":1548821316419,"totalEquity":6991700107789,"cash":564400797684,"totalDebt":326194906069},{"fiscalYear":2025,"statement":"연결","revenue":4623175217447,"operatingIncome":367999917421,"netIncome":292155732971,"controllingNetIncome":124038133589,"ebitda":569550708095,"fcff":536066240307,"cfo":629668209209,"capex":106906300289,"totalAssets":8769409589796,"totalLiabilities":1533985961077,"totalEquity":7235423628719,"cash":596631422270,"totalDebt":256253631834}],"quarterly":[{"stockCode":"002790","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1108242786602,"operatingIncome":104260959207,"netIncome":83271077635,"prevYearRevenue":1068056765688,"prevYearOperatingIncome":74990261056,"prevYearNetIncome":51645835498,"source":"11014","updatedAt":"2026-08-26T22:20:01.196Z"},{"stockCode":"002790","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1255214251420,"operatingIncome":54759733255,"netIncome":18105539240,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:01.203Z"},{"stockCode":"002790","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1222742980327,"operatingIncome":137785701905,"netIncome":132463342842,"prevYearRevenue":1164751025012,"prevYearOperatingIncome":128863381031,"prevYearNetIncome":140008219943,"source":"11013","updatedAt":"2026-08-26T22:20:00.622Z"},{"stockCode":"002790","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1254301644852,"operatingIncome":122783386040,"netIncome":104452082360,"prevYearRevenue":1094967154413,"prevYearOperatingIncome":80115843928,"prevYearNetIncome":50770896153,"source":"11012","updatedAt":"2026-08-26T22:20:00.886Z"}]}