{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/086710","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":"086710","name":"선진뷰티사이언스","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":6770,"marketCap":82616205600,"sharesOutstanding":12203280,"asOf":"2026-09-26T15:09:35.425Z"},"valuation":{"fiscalYear":2025,"per":13.86,"perTtm":13.32,"ttmPeriod":"25Q3~26Q2","pbr":0.98,"psr":1.02,"evEbitda":7.53,"ev":90780326928,"fcff":-7143590698,"fcffYield":-0.0787,"roe":0.0729,"revenueGrowth":{"y1":0.0176,"y3":0.0788,"y5":0.1173},"operatingIncomeGrowth":{"y1":-0.4305,"y3":0.0443,"y5":0.1123},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.997Z"},"price":{"high52w":11450,"low52w":6280,"fromHigh":-0.4087,"returns":[{"label":"1개월","value":-0.1398},{"label":"3개월","value":0.078},{"label":"6개월","value":-0.3203},{"label":"1년","value":-0.3714},{"label":"3년","value":-0.1804},{"label":"5년","value":-0.2125}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2.15,"payoutPct":40.3},{"fiscalYear":2024,"dps":60,"yieldPct":0.65,"payoutPct":6.91},{"fiscalYear":2023,"dps":40,"yieldPct":0.4,"payoutPct":7.19},{"fiscalYear":2022,"dps":20,"yieldPct":4,"payoutPct":1.19},{"fiscalYear":2021,"dps":20,"yieldPct":4,"payoutPct":7.5},{"fiscalYear":2020,"dps":20,"yieldPct":4,"payoutPct":3.22}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":46392320333,"operatingIncome":3559687577,"netIncome":2988768703,"controllingNetIncome":2628202357,"ebitda":6294819938,"fcff":1787987236,"cfo":8456729079,"capex":7543103476,"totalAssets":93164881354,"totalLiabilities":60360911797,"totalEquity":32803969557,"cash":11922165339,"totalDebt":48390394414},{"fiscalYear":2021,"statement":"연결","revenue":48702984011,"operatingIncome":3701978012,"netIncome":1623454779,"controllingNetIncome":1189661375,"ebitda":14331710605,"fcff":-12818689769,"cfo":4962673635,"capex":18311706537,"totalAssets":107617710896,"totalLiabilities":59039455258,"totalEquity":48578255638,"cash":13801016516,"totalDebt":50082374473},{"fiscalYear":2022,"statement":"연결","revenue":64332226652,"operatingIncome":5320882252,"netIncome":20104595647,"controllingNetIncome":19632441683,"ebitda":5324423625,"fcff":-5261987026,"cfo":10748035922,"capex":17139503767,"totalAssets":135571042903,"totalLiabilities":68703934949,"totalEquity":66867107954,"cash":10477798080,"totalDebt":50787500000},{"fiscalYear":2023,"statement":"연결","revenue":72622359560,"operatingIncome":9043651973,"netIncome":6668125849,"controllingNetIncome":5613162535,"ebitda":null,"fcff":-8713932312,"cfo":2197971453,"capex":12567027479,"totalAssets":125771952147,"totalLiabilities":52936188744,"totalEquity":72835763403,"cash":9515285408,"totalDebt":35824520000},{"fiscalYear":2024,"statement":"연결","revenue":79372060433,"operatingIncome":10639844772,"netIncome":10433403002,"controllingNetIncome":9121513094,"ebitda":14282437281,"fcff":-11269295151,"cfo":11149478978,"capex":24061597710,"totalAssets":154084421819,"totalLiabilities":71265404882,"totalEquity":82819016937,"cash":11081088645,"totalDebt":12557956417},{"fiscalYear":2025,"statement":"연결","revenue":80766128193,"operatingIncome":6059554129,"netIncome":7316681919,"controllingNetIncome":5961092046,"ebitda":12057442547,"fcff":-7143590698,"cfo":10462788177,"capex":19409033628,"totalAssets":173848768961,"totalLiabilities":84824885457,"totalEquity":89023883504,"cash":12586161320,"totalDebt":20750282648}],"quarterly":[{"stockCode":"086710","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":18855969632,"operatingIncome":696614337,"netIncome":1208969566,"prevYearRevenue":18228911960,"prevYearOperatingIncome":2520084330,"prevYearNetIncome":1407995896,"source":"11014","updatedAt":"2026-08-26T22:27:24.673Z"},{"stockCode":"086710","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":17773667381,"operatingIncome":-405114586,"netIncome":588146695,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:24.678Z"},{"stockCode":"086710","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22733076598,"operatingIncome":1519315249,"netIncome":2096612413,"prevYearRevenue":22488145876,"prevYearOperatingIncome":3734738228,"prevYearNetIncome":3329637355,"source":"11013","updatedAt":"2026-08-26T22:27:24.144Z"},{"stockCode":"086710","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":23572034611,"operatingIncome":1676131384,"netIncome":2310684060,"prevYearRevenue":21648345304,"prevYearOperatingIncome":2033316150,"prevYearNetIncome":2189928303,"source":"11012","updatedAt":"2026-08-26T22:27:24.379Z"}]}