{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/005360","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":"005360","name":"모나미","market":"KOSPI","sector":"생활용품 도매업","lastPrice":1213,"marketCap":22922433391,"sharesOutstanding":18897307,"asOf":"2026-09-26T15:09:35.278Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.28,"psr":0.17,"evEbitda":28.36,"ev":91618884474,"fcff":-437901166,"fcffYield":-0.0048,"roe":-0.1224,"revenueGrowth":{"y1":-0.0155,"y3":-0.0431,"y5":0.0051},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.560Z"},"price":{"high52w":3730,"low52w":1148,"fromHigh":-0.6748,"returns":[{"label":"1개월","value":-0.0948},{"label":"3개월","value":0.0566},{"label":"6개월","value":-0.2956},{"label":"1년","value":-0.3917},{"label":"3년","value":-0.6192},{"label":"5년","value":-0.7572}]},"dividends":[{"fiscalYear":2025,"dps":30,"yieldPct":1.53,"payoutPct":-5.37},{"fiscalYear":2024,"dps":30,"yieldPct":1.38,"payoutPct":-10.69},{"fiscalYear":2023,"dps":50,"yieldPct":1.61,"payoutPct":-16.17},{"fiscalYear":2022,"dps":70,"yieldPct":2.14,"payoutPct":42.08},{"fiscalYear":2021,"dps":100,"yieldPct":2.25,"payoutPct":12.09},{"fiscalYear":2020,"dps":70,"yieldPct":1.29,"payoutPct":null},{"fiscalYear":2019,"dps":70,"yieldPct":1.93,"payoutPct":-76.03},{"fiscalYear":2018,"dps":70,"yieldPct":2.64,"payoutPct":210.54}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":135191757349,"operatingIncome":6921982761,"netIncome":757844924,"controllingNetIncome":607335453,"ebitda":12938129915,"fcff":-1376414075,"cfo":7352163048,"capex":10425263734,"totalAssets":170574792838,"totalLiabilities":96119508606,"totalEquity":74455284232,"cash":5308576904,"totalDebt":74618261501},{"fiscalYear":2019,"statement":"연결","revenue":132038884296,"operatingIncome":1831471551,"netIncome":-1681077971,"controllingNetIncome":-1739817722,"ebitda":7730497392,"fcff":-3488016797,"cfo":2605259351,"capex":8452146395,"totalAssets":181549399377,"totalLiabilities":106020401164,"totalEquity":75528998213,"cash":5768950328,"totalDebt":81717270738},{"fiscalYear":2020,"statement":"연결","revenue":127762922996,"operatingIncome":40112875,"netIncome":51406535,"controllingNetIncome":77742020,"ebitda":6433139447,"fcff":2883120004,"cfo":8330622728,"capex":7162093866,"totalAssets":195681830769,"totalLiabilities":105892494037,"totalEquity":89789336732,"cash":7576704453,"totalDebt":81079624766},{"fiscalYear":2021,"statement":"연결","revenue":132235899435,"operatingIncome":5064131360,"netIncome":15736000491,"controllingNetIncome":15624694851,"ebitda":10942618065,"fcff":-6383005910,"cfo":4863279060,"capex":12668001291,"totalAssets":202507879594,"totalLiabilities":97960468698,"totalEquity":104547410896,"cash":11646247436,"totalDebt":67005055603},{"fiscalYear":2022,"statement":"연결","revenue":149532210261,"operatingIncome":6277196330,"netIncome":3315766792,"controllingNetIncome":3143877896,"ebitda":12974127778,"fcff":-42435985199,"cfo":-9501295834,"capex":35168444048,"totalAssets":218432623722,"totalLiabilities":111823225016,"totalEquity":106609398706,"cash":8566292132,"totalDebt":83643616553},{"fiscalYear":2023,"statement":"연결","revenue":141452792883,"operatingIncome":-2268342309,"netIncome":-5722532337,"controllingNetIncome":-5842833656,"ebitda":6055505919,"fcff":-4356629841,"cfo":3478994270,"capex":12135653467,"totalAssets":195918816223,"totalLiabilities":97140752588,"totalEquity":98778063635,"cash":9363543338,"totalDebt":73467525533},{"fiscalYear":2024,"statement":"연결","revenue":133080484318,"operatingIncome":-3813353960,"netIncome":-5333431137,"controllingNetIncome":-5305313767,"ebitda":5195035158,"fcff":-282479655,"cfo":2274447658,"capex":6162885537,"totalAssets":199293931372,"totalLiabilities":105785547605,"totalEquity":93508383767,"cash":10447751646,"totalDebt":81005700757},{"fiscalYear":2025,"statement":"연결","revenue":131024331487,"operatingIncome":-5853531949,"netIncome":-10661078953,"controllingNetIncome":-10557496854,"ebitda":3230851488,"fcff":-437901166,"cfo":1466781689,"capex":5030367527,"totalAssets":176282881937,"totalLiabilities":95328791642,"totalEquity":80954090295,"cash":9719183341,"totalDebt":78415634424}],"quarterly":[{"stockCode":"005360","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":32601614520,"operatingIncome":-2142843186,"netIncome":-2397030840,"prevYearRevenue":32235735709,"prevYearOperatingIncome":-1343153112,"prevYearNetIncome":-2490037539,"source":"11014","updatedAt":"2026-08-26T22:33:55.778Z"},{"stockCode":"005360","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":33091489610,"operatingIncome":-1358038883,"netIncome":-3250521390,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:55.782Z"},{"stockCode":"005360","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":32839648678,"operatingIncome":-2718613882,"netIncome":-2814621589,"prevYearRevenue":33487420643,"prevYearOperatingIncome":-728982314,"prevYearNetIncome":-2428201686,"source":"11013","updatedAt":"2026-08-26T22:33:55.298Z"},{"stockCode":"005360","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":28815600293,"operatingIncome":-1253025655,"netIncome":-2494372857,"prevYearRevenue":31843806714,"prevYearOperatingIncome":-1623667566,"prevYearNetIncome":-2585325037,"source":"11012","updatedAt":"2026-08-26T22:33:55.533Z"}]}