{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/016100","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":"016100","name":"리더스코스메틱","market":"KOSDAQ","sector":"골판지, 종이 상자 및 종이용기 제조업","lastPrice":1214,"marketCap":23188485316,"sharesOutstanding":19100894,"asOf":"2026-09-26T15:09:35.319Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.81,"psr":0.34,"evEbitda":null,"ev":21502597185,"fcff":-2997059463,"fcffYield":-0.1394,"roe":-0.2526,"revenueGrowth":{"y1":-0.0705,"y3":-0.0762,"y5":-0.0613},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.888Z"},"price":{"high52w":2400,"low52w":728,"fromHigh":-0.4942,"returns":[{"label":"1개월","value":0.0839},{"label":"3개월","value":0.6676},{"label":"6개월","value":-0.2071},{"label":"1년","value":-0.4834},{"label":"3년","value":-0.5276},{"label":"5년","value":-0.7057}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":139186289354,"operatingIncome":-13630275776,"netIncome":-13738957352,"controllingNetIncome":-8546795073,"ebitda":-9643926586,"fcff":-3356257491,"cfo":-3513554636,"capex":246959338,"totalAssets":164066897728,"totalLiabilities":65402879335,"totalEquity":98664018393,"cash":30691756249,"totalDebt":42453925715},{"fiscalYear":2019,"statement":"연결","revenue":95635455639,"operatingIncome":-27824269675,"netIncome":-57757715555,"controllingNetIncome":-55390483522,"ebitda":-16819633381,"fcff":-17490314278,"cfo":-17810061097,"capex":326609777,"totalAssets":132912017759,"totalLiabilities":83873775231,"totalEquity":49038242528,"cash":19182662789,"totalDebt":56468345536},{"fiscalYear":2020,"statement":"연결","revenue":93719510015,"operatingIncome":-11683480206,"netIncome":17055779182,"controllingNetIncome":22678721893,"ebitda":7664915795,"fcff":-6655962728,"cfo":-5221152661,"capex":2144450389,"totalAssets":146587000891,"totalLiabilities":78131112376,"totalEquity":68455888515,"cash":19495765991,"totalDebt":54518338612},{"fiscalYear":2021,"statement":"연결","revenue":87431172456,"operatingIncome":-4186161295,"netIncome":-3963350815,"controllingNetIncome":-3963350815,"ebitda":-2193658072,"fcff":2627546952,"cfo":1907542046,"capex":41812000,"totalAssets":106770837899,"totalLiabilities":51052755401,"totalEquity":55718082498,"cash":12224430658,"totalDebt":33415653063},{"fiscalYear":2022,"statement":"연결","revenue":86657750918,"operatingIncome":504936506,"netIncome":-758552914,"controllingNetIncome":-687437655,"ebitda":3062003786,"fcff":3470103484,"cfo":3203689967,"capex":527553477,"totalAssets":79525126783,"totalLiabilities":36189005263,"totalEquity":43336121520,"cash":6980941072,"totalDebt":25355563629},{"fiscalYear":2023,"statement":"연결","revenue":69278802746,"operatingIncome":-4311069604,"netIncome":173304483,"controllingNetIncome":235498942,"ebitda":-2984220944,"fcff":-5476696264,"cfo":-5643362281,"capex":734370000,"totalAssets":79982600148,"totalLiabilities":35764091672,"totalEquity":44218508476,"cash":5307495076,"totalDebt":3660580580},{"fiscalYear":2024,"statement":"연결","revenue":73498715632,"operatingIncome":-2902749222,"netIncome":-3248690872,"controllingNetIncome":-3197368678,"ebitda":-1768640925,"fcff":-2811156336,"cfo":71510329,"capex":3736707532,"totalAssets":74742591141,"totalLiabilities":37335688489,"totalEquity":37406902652,"cash":6169569256,"totalDebt":757655777},{"fiscalYear":2025,"statement":"연결","revenue":68313820168,"operatingIncome":-7089531070,"netIncome":-8290625842,"controllingNetIncome":-8322427536,"ebitda":null,"fcff":-2997059463,"cfo":-3522666471,"capex":255326197,"totalAssets":69627860016,"totalLiabilities":40969934100,"totalEquity":28657925916,"cash":2384561477,"totalDebt":698673346}],"quarterly":[{"stockCode":"016100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":18857176439,"operatingIncome":-1609650756,"netIncome":-1673699356,"prevYearRevenue":17795564108,"prevYearOperatingIncome":-861997084,"prevYearNetIncome":-896682541,"source":"11014","updatedAt":"2026-08-26T22:34:36.393Z"},{"stockCode":"016100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":11588169281,"operatingIncome":-3082904993,"netIncome":-3907551275,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:36.397Z"},{"stockCode":"016100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17246683173,"operatingIncome":-2332054517,"netIncome":-1961183415,"prevYearRevenue":18358185392,"prevYearOperatingIncome":-1881673221,"prevYearNetIncome":-1991583977,"source":"11013","updatedAt":"2026-08-26T22:34:35.888Z"},{"stockCode":"016100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20558926772,"operatingIncome":-1461273705,"netIncome":-1648816955,"prevYearRevenue":19510289056,"prevYearOperatingIncome":-515302100,"prevYearNetIncome":-717791234,"source":"11012","updatedAt":"2026-08-26T22:34:36.156Z"}]}