{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003350","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":"003350","name":"한국화장품제조","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":15060,"marketCap":341259600000,"sharesOutstanding":22660000,"asOf":"2026-09-26T15:09:35.261Z"},"valuation":{"fiscalYear":2025,"per":12.47,"perTtm":10.66,"ttmPeriod":"25Q3~26Q2","pbr":3.26,"psr":1.85,"evEbitda":10.05,"ev":341779840851,"fcff":34453136249,"fcffYield":0.1008,"roe":0.306,"revenueGrowth":{"y1":0.1025,"y3":0.2113,"y5":0.2439},"operatingIncomeGrowth":{"y1":0.2388,"y3":0.9674,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.453Z"},"price":{"high52w":15770,"low52w":7080,"fromHigh":-0.045,"returns":[{"label":"1개월","value":0.1222},{"label":"3개월","value":1.0658},{"label":"6개월","value":0.6824},{"label":"1년","value":0.3291},{"label":"3년","value":2.0106},{"label":"5년","value":1.587}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":0.61,"payoutPct":3.97},{"fiscalYear":2024,"dps":200,"yieldPct":0.4,"payoutPct":3.13},{"fiscalYear":2023,"dps":100,"yieldPct":0.43,"payoutPct":4.99},{"fiscalYear":2022,"dps":100,"yieldPct":0.41,"payoutPct":9},{"fiscalYear":2021,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2020,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2019,"dps":100,"yieldPct":0.32,"payoutPct":null},{"fiscalYear":2018,"dps":100,"yieldPct":0.28,"payoutPct":10.9}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":88233206888,"operatingIncome":4777290336,"netIncome":3318265290,"controllingNetIncome":null,"ebitda":6284468973,"fcff":-19883318,"cfo":1741263203,"capex":2022366605,"totalAssets":71774143933,"totalLiabilities":21489062741,"totalEquity":50285081192,"cash":1791275876,"totalDebt":8350000000},{"fiscalYear":2019,"statement":"별도","revenue":76491978149,"operatingIncome":1308986208,"netIncome":-1488200409,"controllingNetIncome":null,"ebitda":null,"fcff":3824726300,"cfo":5343994717,"capex":2007952842,"totalAssets":84182716932,"totalLiabilities":36155653713,"totalEquity":48027063219,"cash":3162056196,"totalDebt":18650000000},{"fiscalYear":2020,"statement":"별도","revenue":61990281674,"operatingIncome":-2178203055,"netIncome":-4021881006,"controllingNetIncome":null,"ebitda":503088648,"fcff":-7167371615,"cfo":-6736992993,"capex":902664919,"totalAssets":77657827819,"totalLiabilities":33387006219,"totalEquity":44270821600,"cash":11660400453,"totalDebt":18250000000},{"fiscalYear":2021,"statement":"별도","revenue":67809682461,"operatingIncome":-771314063,"netIncome":-1201698631,"controllingNetIncome":null,"ebitda":1876040734,"fcff":11495964380,"cfo":12582952238,"capex":1540113511,"totalAssets":76545671097,"totalLiabilities":33557251976,"totalEquity":42988419121,"cash":21860463734,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":103876968519,"operatingIncome":4318000672,"netIncome":4033005355,"controllingNetIncome":null,"ebitda":6890942078,"fcff":5685638631,"cfo":6312825235,"capex":1407741725,"totalAssets":82665926104,"totalLiabilities":35421546715,"totalEquity":47244379389,"cash":22355840709,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":109337763369,"operatingIncome":9024560440,"netIncome":7281366199,"controllingNetIncome":null,"ebitda":11054702241,"fcff":12462788485,"cfo":12276398498,"capex":633384829,"totalAssets":89173514797,"totalLiabilities":36551560496,"totalEquity":52621954301,"cash":31694873708,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":167469221700,"operatingIncome":26545200453,"netIncome":23136186920,"controllingNetIncome":null,"ebitda":null,"fcff":16815141884,"cfo":19631773454,"capex":3480556141,"totalAssets":109277355532,"totalLiabilities":35062289728,"totalEquity":74215065804,"cash":42020948197,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":184628302893,"operatingIncome":32883912931,"netIncome":27372880025,"controllingNetIncome":null,"ebitda":33992920950,"fcff":34453136249,"cfo":36305075109,"capex":2259083544,"totalAssets":198737392563,"totalLiabilities":94051470239,"totalEquity":104685922324,"cash":54023886737,"totalDebt":54544127588}],"quarterly":[{"stockCode":"003350","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":54836232706,"operatingIncome":11853163000,"netIncome":9546237314,"prevYearRevenue":48222879728,"prevYearOperatingIncome":9361401557,"prevYearNetIncome":7317998628,"source":"11014","updatedAt":"2026-08-26T22:22:44.740Z"},{"stockCode":"003350","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":38019753960,"operatingIncome":4205178917,"netIncome":4114490847,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:44.741Z"},{"stockCode":"003350","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":52227148831,"operatingIncome":8574656132,"netIncome":7528420429,"prevYearRevenue":37998331002,"prevYearOperatingIncome":6000859170,"prevYearNetIncome":5235477380,"source":"11013","updatedAt":"2026-08-26T22:22:44.208Z"},{"stockCode":"003350","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":71182564335,"operatingIncome":13952906541,"netIncome":10837864318,"prevYearRevenue":53773985225,"prevYearOperatingIncome":10824711844,"prevYearNetIncome":8476674484,"source":"11012","updatedAt":"2026-08-26T22:22:44.488Z"}]}