{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/021240","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":"021240","name":"코웨이","market":"KOSPI","sector":"그외 기타 개인 서비스업","lastPrice":99800,"marketCap":7062589114800,"sharesOutstanding":70767426,"asOf":"2026-09-26T15:09:35.329Z"},"valuation":{"fiscalYear":2025,"per":11.43,"perTtm":10.33,"ttmPeriod":"25Q3~26Q2","pbr":1.95,"psr":1.42,"evEbitda":7.68,"ev":9054233402349,"fcff":-145939371469,"fcffYield":-0.0161,"roe":0.1814,"revenueGrowth":{"y1":0.1516,"y3":0.0878,"y5":0.0892},"operatingIncomeGrowth":{"y1":0.1047,"y3":0.0906,"y5":0.077},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.154Z"},"price":{"high52w":107500,"low52w":70900,"fromHigh":-0.0716,"returns":[{"label":"1개월","value":0.0153},{"label":"3개월","value":0.1645},{"label":"6개월","value":0.3578},{"label":"1년","value":-0.002},{"label":"3년","value":1.4165},{"label":"5년","value":0.3236}]},"dividends":[{"fiscalYear":2025,"dps":1940,"yieldPct":2.3,"payoutPct":22.2},{"fiscalYear":2024,"dps":2630,"yieldPct":3.9,"payoutPct":33.4},{"fiscalYear":2023,"dps":1350,"yieldPct":2.4,"payoutPct":20.8},{"fiscalYear":2022,"dps":1300,"yieldPct":2.2,"payoutPct":20.6},{"fiscalYear":2021,"dps":1250,"yieldPct":1.6,"payoutPct":19.5},{"fiscalYear":2020,"dps":1200,"yieldPct":1.7,"payoutPct":21.5},{"fiscalYear":2019,"dps":2400,"yieldPct":2.6,"payoutPct":52.1},{"fiscalYear":2018,"dps":3600,"yieldPct":4.6,"payoutPct":74.2}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":2315242282662,"operatingIncome":463339186676,"netIncome":343120384785,"controllingNetIncome":343148057698,"ebitda":766691480383,"fcff":180714136200,"cfo":512842861971,"capex":335426678565,"totalAssets":1775397142505,"totalLiabilities":537169311710,"totalEquity":1238227830795,"cash":116307900077,"totalDebt":87991718867},{"fiscalYear":2016,"statement":"연결","revenue":2376328167259,"operatingIncome":338797453029,"netIncome":243311232107,"controllingNetIncome":243647116218,"ebitda":680663029806,"fcff":21247854144,"cfo":357544315166,"capex":341702080175,"totalAssets":1967707893346,"totalLiabilities":784364134789,"totalEquity":1183343758557,"cash":66306978853,"totalDebt":351812000000},{"fiscalYear":2017,"statement":"연결","revenue":2516772498930,"operatingIncome":472748950692,"netIncome":325607409036,"controllingNetIncome":326083929236,"ebitda":760406315672,"fcff":217137257710,"cfo":553585083431,"capex":345578436224,"totalAssets":2158873074812,"totalLiabilities":1176616545271,"totalEquity":982256529541,"cash":110298033482,"totalDebt":682303000000},{"fiscalYear":2018,"statement":"연결","revenue":2707315204077,"operatingIncome":519827214801,"netIncome":349811489109,"controllingNetIncome":350241206614,"ebitda":868726932176,"fcff":145907959953,"cfo":539129777646,"capex":406622032878,"totalAssets":2378903077059,"totalLiabilities":1291204844642,"totalEquity":1087698232417,"cash":69353967482,"totalDebt":741633000000},{"fiscalYear":2019,"statement":"연결","revenue":3018912502707,"operatingIncome":458275463578,"netIncome":332207676536,"controllingNetIncome":332942167271,"ebitda":null,"fcff":160819007714,"cfo":539259580627,"capex":393997839977,"totalAssets":2854954793880,"totalLiabilities":1777759209346,"totalEquity":1077195584534,"cash":60540530995,"totalDebt":901816862861},{"fiscalYear":2020,"statement":"연결","revenue":3237411475094,"operatingIncome":606438716580,"netIncome":404710859650,"controllingNetIncome":404891633620,"ebitda":1006344977226,"fcff":249911789644,"cfo":562839088058,"capex":328247900687,"totalAssets":3029023072502,"totalLiabilities":1539014181296,"totalEquity":1490008891206,"cash":115815623716,"totalDebt":732775297029},{"fiscalYear":2021,"statement":"연결","revenue":3664259556788,"operatingIncome":640219263049,"netIncome":465486095093,"controllingNetIncome":465657885359,"ebitda":948070338673,"fcff":56725853940,"cfo":331286871722,"capex":285884118848,"totalAssets":3800627982540,"totalLiabilities":1896190300581,"totalEquity":1904437681959,"cash":73126543714,"totalDebt":892452578815},{"fiscalYear":2022,"statement":"연결","revenue":3856132895084,"operatingIncome":677378551681,"netIncome":457795616474,"controllingNetIncome":458174984699,"ebitda":1057910564219,"fcff":-107170215641,"cfo":164458234709,"capex":285437250267,"totalAssets":4365074875331,"totalLiabilities":2053106158533,"totalEquity":2311968716798,"cash":115935470233,"totalDebt":1191207989779},{"fiscalYear":2023,"statement":"연결","revenue":3966519721923,"operatingIncome":731255078054,"netIncome":471011104871,"controllingNetIncome":471301137426,"ebitda":1033785230397,"fcff":217263652975,"cfo":448949188599,"capex":264627197268,"totalAssets":4850965736396,"totalLiabilities":2213210951932,"totalEquity":2637754784464,"cash":260275917324,"totalDebt":1349341222840},{"fiscalYear":2024,"statement":"연결","revenue":4310141694596,"operatingIncome":795373861343,"netIncome":565452186637,"controllingNetIncome":565600031105,"ebitda":1020939231453,"fcff":125529800756,"cfo":330339058184,"capex":249342130413,"totalAssets":5761561091079,"totalLiabilities":2565445323713,"totalEquity":3196115767366,"cash":128994283729,"totalDebt":1480874019987},{"fiscalYear":2025,"statement":"연결","revenue":4963566073111,"operatingIncome":878651769382,"netIncome":617510076654,"controllingNetIncome":617724967901,"ebitda":1179487654239,"fcff":-145939371469,"cfo":35544145039,"capex":237217965794,"totalAssets":7000122151656,"totalLiabilities":3386394640587,"totalEquity":3613727511069,"cash":182190550994,"totalDebt":2173834838543}],"quarterly":[{"stockCode":"021240","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1254400659845,"operatingIncome":243057379433,"netIncome":175961417350,"prevYearRevenue":1100336376251,"prevYearOperatingIncome":207051057484,"prevYearNetIncome":179481207251,"source":"11014","updatedAt":"2026-08-26T22:19:12.380Z"},{"stockCode":"021240","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1275371499699,"operatingIncome":181628473673,"netIncome":147212222225,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:12.383Z"},{"stockCode":"021240","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1329735479100,"operatingIncome":250934549708,"netIncome":182015402327,"prevYearRevenue":1174919203981,"prevYearOperatingIncome":211244773596,"prevYearNetIncome":138829519799,"source":"11013","updatedAt":"2026-08-26T22:19:11.846Z"},{"stockCode":"021240","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1442206990724,"operatingIncome":253206002831,"netIncome":178271259619,"prevYearRevenue":1258874709586,"prevYearOperatingIncome":242721142680,"prevYearNetIncome":155506917280,"source":"11012","updatedAt":"2026-08-26T22:19:12.101Z"}]}