{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/013990","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":"013990","name":"아가방컴퍼니","market":"KOSDAQ","sector":"생활용품 도매업","lastPrice":4800,"marketCap":157860172800,"sharesOutstanding":32887536,"asOf":"2026-09-26T15:09:35.314Z"},"valuation":{"fiscalYear":2025,"per":13.67,"perTtm":7.94,"ttmPeriod":"25Q3~26Q2","pbr":0.88,"psr":0.83,"evEbitda":null,"ev":121557016030,"fcff":8320013939,"fcffYield":0.0684,"roe":0.0668,"revenueGrowth":{"y1":0.0347,"y3":0.0275,"y5":0.0908},"operatingIncomeGrowth":{"y1":-0.0802,"y3":-0.0126,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.955Z"},"price":{"high52w":5370,"low52w":3240,"fromHigh":-0.1061,"returns":[{"label":"1개월","value":0.1334},{"label":"3개월","value":0.4815},{"label":"6개월","value":-0.0021},{"label":"1년","value":-0.0234},{"label":"3년","value":0.4371},{"label":"5년","value":-0.2105}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":112860687432,"operatingIncome":-14440757101,"netIncome":-15633573893,"controllingNetIncome":-15530371252,"ebitda":-1580001910,"fcff":-7694965764,"cfo":-7669233541,"capex":57310840,"totalAssets":191259986329,"totalLiabilities":40193256769,"totalEquity":151066729560,"cash":6062784669,"totalDebt":1942367834},{"fiscalYear":2019,"statement":"연결","revenue":134236270820,"operatingIncome":-3483679557,"netIncome":-15811446415,"controllingNetIncome":-15811446415,"ebitda":null,"fcff":-2933365582,"cfo":-1163660065,"capex":1834553420,"totalAssets":187823148892,"totalLiabilities":52783250989,"totalEquity":135039897903,"cash":4532549740,"totalDebt":4876947612},{"fiscalYear":2020,"statement":"연결","revenue":122464578770,"operatingIncome":-3910670133,"netIncome":-1967358394,"controllingNetIncome":-1967358394,"ebitda":-1742118272,"fcff":1027104923,"cfo":2953713239,"capex":2036485677,"totalAssets":186398179879,"totalLiabilities":53460905492,"totalEquity":132937274387,"cash":14202713023,"totalDebt":6186365258},{"fiscalYear":2021,"statement":"연결","revenue":150978014442,"operatingIncome":5905777500,"netIncome":13054794699,"controllingNetIncome":13171496757,"ebitda":13629060019,"fcff":18421158218,"cfo":20218258082,"capex":1858788008,"totalAssets":195113831431,"totalLiabilities":45770187127,"totalEquity":149343644304,"cash":31328959818,"totalDebt":3000000000},{"fiscalYear":2022,"statement":"연결","revenue":174318344068,"operatingIncome":14530167691,"netIncome":9851372602,"controllingNetIncome":10386958634,"ebitda":16716391288,"fcff":3610525781,"cfo":7432976603,"capex":3832635228,"totalAssets":208363581297,"totalLiabilities":45935137780,"totalEquity":162428443517,"cash":33525562177,"totalDebt":0},{"fiscalYear":2023,"statement":"연결","revenue":186412760361,"operatingIncome":16576163171,"netIncome":12689558361,"controllingNetIncome":13369294973,"ebitda":20666768047,"fcff":18069134238,"cfo":22134509580,"capex":4065879645,"totalAssets":221814457457,"totalLiabilities":51345318086,"totalEquity":170469139371,"cash":34531602403,"totalDebt":0},{"fiscalYear":2024,"statement":"연결","revenue":182742831122,"operatingIncome":15205969477,"netIncome":10186280600,"controllingNetIncome":11155790717,"ebitda":18746641283,"fcff":8267758975,"cfo":13572008773,"capex":5364998612,"totalAssets":223766799611,"totalLiabilities":56213810425,"totalEquity":167552989186,"cash":32322057406,"totalDebt":1207620000},{"fiscalYear":2025,"statement":"연결","revenue":189078048828,"operatingIncome":13987123318,"netIncome":10636507683,"controllingNetIncome":11550349511,"ebitda":null,"fcff":8320013939,"cfo":13375086598,"capex":5150144155,"totalAssets":235668837221,"totalLiabilities":57108356173,"totalEquity":178560481048,"cash":39988836770,"totalDebt":3685680000}],"quarterly":[{"stockCode":"013990","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":43573726207,"operatingIncome":2023733096,"netIncome":1320229722,"prevYearRevenue":40870750424,"prevYearOperatingIncome":3114391543,"prevYearNetIncome":1552620373,"source":"11014","updatedAt":"2026-08-26T22:25:48.988Z"},{"stockCode":"013990","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":56622115259,"operatingIncome":5717811103,"netIncome":4203218719,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:48.997Z"},{"stockCode":"013990","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":48473525137,"operatingIncome":2136933493,"netIncome":2484561743,"prevYearRevenue":44370580498,"prevYearOperatingIncome":1355120374,"prevYearNetIncome":863247184,"source":"11013","updatedAt":"2026-08-26T22:25:48.461Z"},{"stockCode":"013990","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":50400206579,"operatingIncome":7192273808,"netIncome":11873166532,"prevYearRevenue":44511626864,"prevYearOperatingIncome":4890458745,"prevYearNetIncome":4249812058,"source":"11012","updatedAt":"2026-08-26T22:25:48.745Z"}]}