{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/090430","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":"090430","name":"아모레퍼시픽","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":142000,"marketCap":8305971778000,"sharesOutstanding":58492759,"asOf":"2026-09-26T15:09:35.430Z"},"valuation":{"fiscalYear":2025,"per":35.24,"perTtm":27.96,"ttmPeriod":"25Q3~26Q2","pbr":1.52,"psr":1.95,"evEbitda":15.42,"ev":8037667144388,"fcff":505408260565,"fcffYield":0.0629,"roe":0.044,"revenueGrowth":{"y1":0.0946,"y3":0.0094,"y5":-0.0082},"operatingIncomeGrowth":{"y1":0.5232,"y3":0.1617,"y5":0.1862},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.098Z"},"price":{"high52w":165100,"low52w":96200,"fromHigh":-0.1399,"returns":[{"label":"1개월","value":-0.0028},{"label":"3개월","value":0.4639},{"label":"6개월","value":-0.0166},{"label":"1년","value":0.1601},{"label":"3년","value":0.1639},{"label":"5년","value":-0.2283}]},"dividends":[{"fiscalYear":2025,"dps":1240,"yieldPct":0.9,"payoutPct":36.3},{"fiscalYear":2024,"dps":1125,"yieldPct":0.9,"payoutPct":13.1},{"fiscalYear":2023,"dps":910,"yieldPct":0.7,"payoutPct":34.9},{"fiscalYear":2022,"dps":680,"yieldPct":0.5,"payoutPct":34.9},{"fiscalYear":2021,"dps":980,"yieldPct":0.6,"payoutPct":34.9},{"fiscalYear":2020,"dps":800,"yieldPct":0.4,"payoutPct":156.1},{"fiscalYear":2019,"dps":1000,"yieldPct":0.5,"payoutPct":28.7},{"fiscalYear":2018,"dps":1180,"yieldPct":0.6,"payoutPct":24.5}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":4766627213300,"operatingIncome":772909945489,"netIncome":584796054551,"controllingNetIncome":577523477536,"ebitda":882815612515,"fcff":353746431312,"cfo":627503451005,"capex":276046858452,"totalAssets":4443101431013,"totalLiabilities":1070770670057,"totalEquity":3372330760956,"cash":687167811004,"totalDebt":147102074535},{"fiscalYear":2016,"statement":"연결","revenue":5645440160699,"operatingIncome":848103454099,"netIncome":645728659544,"controllingNetIncome":639254633795,"ebitda":877271080754,"fcff":144813186763,"cfo":676951762504,"capex":535067911541,"totalAssets":5181577129735,"totalLiabilities":1284945059242,"totalEquity":3896632070493,"cash":623703583862,"totalDebt":144685200341},{"fiscalYear":2017,"statement":"연결","revenue":5123825882104,"operatingIncome":596399136908,"netIncome":398003012440,"controllingNetIncome":394010904453,"ebitda":1139725694910,"fcff":-295831323681,"cfo":512563468600,"capex":811347973375,"totalAssets":5375684238596,"totalLiabilities":1200310083813,"totalEquity":4175374154783,"cash":604187522778,"totalDebt":127954646866},{"fiscalYear":2018,"statement":"연결","revenue":5277844561808,"operatingIncome":481980827939,"netIncome":334844563966,"controllingNetIncome":332195459028,"ebitda":821592379800,"fcff":191381498887,"cfo":646677307033,"capex":456702790373,"totalAssets":5371137217822,"totalLiabilities":924720135375,"totalEquity":4446417082447,"cash":735510637941,"totalDebt":116140283137},{"fiscalYear":2019,"statement":"연결","revenue":5580142192519,"operatingIncome":427834596504,"netIncome":223761027766,"controllingNetIncome":238804191604,"ebitda":757816731826,"fcff":447784719639,"cfo":718300781333,"capex":281413683936,"totalAssets":5989007790647,"totalLiabilities":1490166987522,"totalEquity":4498840803125,"cash":673580375450,"totalDebt":99346553098},{"fiscalYear":2020,"statement":"연결","revenue":4432179039394,"operatingIncome":143009119307,"netIncome":21869011689,"controllingNetIncome":35132159662,"ebitda":446151971554,"fcff":353194089692,"cfo":554358724380,"capex":215005579472,"totalAssets":5701918175747,"totalLiabilities":1237520431552,"totalEquity":4464397744195,"cash":793728286323,"totalDebt":154160189044},{"fiscalYear":2021,"statement":"연결","revenue":4863128496699,"operatingIncome":343357809050,"netIncome":180857693977,"controllingNetIncome":193680578727,"ebitda":492725821479,"fcff":576446124621,"cfo":691434410702,"capex":120998627805,"totalAssets":6116713932912,"totalLiabilities":1372414055290,"totalEquity":4744299877622,"cash":537693630647,"totalDebt":199124082671},{"fiscalYear":2022,"statement":"연결","revenue":4134932512111,"operatingIncome":214233255761,"netIncome":129264244958,"controllingNetIncome":134474812450,"ebitda":255025798998,"fcff":23041513679,"cfo":151023730340,"capex":134865619250,"totalAssets":5801783178159,"totalLiabilities":1022508074100,"totalEquity":4779275104059,"cash":449597948392,"totalDebt":223413563558},{"fiscalYear":2023,"statement":"연결","revenue":3673963593157,"operatingIncome":108171257062,"netIncome":173878928996,"controllingNetIncome":180101845362,"ebitda":305685390512,"fcff":184035697564,"cfo":348227953524,"capex":173508289475,"totalAssets":5886510888702,"totalLiabilities":1013805677645,"totalEquity":4872705211057,"cash":506379386493,"totalDebt":244108853364},{"fiscalYear":2024,"statement":"연결","revenue":3885110699186,"operatingIncome":220481343913,"netIncome":601641373835,"controllingNetIncome":593187213073,"ebitda":null,"fcff":245928008438,"cfo":334509652791,"capex":105819712751,"totalAssets":6783507800768,"totalLiabilities":1457499911662,"totalEquity":5326007889106,"cash":451543362844,"totalDebt":306194906069},{"fiscalYear":2025,"statement":"연결","revenue":4252820221496,"operatingIncome":335826547063,"netIncome":247316269750,"controllingNetIncome":235682371206,"ebitda":521397564932,"fcff":505408260565,"cfo":583839768058,"capex":91266406087,"totalAssets":6961213309494,"totalLiabilities":1457755533999,"totalEquity":5503457775495,"cash":524558265446,"totalDebt":256253631834}],"quarterly":[{"stockCode":"090430","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1016903549806,"operatingIncome":91886526963,"netIncome":68238567058,"prevYearRevenue":977207865626,"prevYearOperatingIncome":65170990869,"prevYearNetIncome":37160331343,"source":"11014","updatedAt":"2026-08-26T22:19:08.486Z"},{"stockCode":"090430","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1163380967782,"operatingIncome":52547649106,"netIncome":22494198687,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:08.490Z"},{"stockCode":"090430","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1135756247274,"operatingIncome":126705584407,"netIncome":112997747830,"prevYearRevenue":1067512073116,"prevYearOperatingIncome":117729877264,"prevYearNetIncome":118952934878,"source":"11013","updatedAt":"2026-08-26T22:19:07.915Z"},{"stockCode":"090430","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1175899264082,"operatingIncome":117338201084,"netIncome":93363202728,"prevYearRevenue":1005023630792,"prevYearOperatingIncome":73662493730,"prevYearNetIncome":37630569127,"source":"11012","updatedAt":"2026-08-26T22:19:08.212Z"}]}