{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/093050","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":"093050","name":"LF","market":"KOSPI","sector":"봉제의복 제조업","lastPrice":21450,"marketCap":627198000000,"sharesOutstanding":29240000,"asOf":"2026-09-26T15:09:35.435Z"},"valuation":{"fiscalYear":2025,"per":6.34,"perTtm":4.81,"ttmPeriod":"25Q3~26Q2","pbr":0.38,"psr":0.33,"evEbitda":1.63,"ev":414132547498,"fcff":94175394872,"fcffYield":0.2274,"roe":0.0618,"revenueGrowth":{"y1":-0.0377,"y3":-0.0148,"y5":0.0317},"operatingIncomeGrowth":{"y1":0.3327,"y3":-0.0317,"y5":0.1688},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.103Z"},"price":{"high52w":26250,"low52w":17170,"fromHigh":-0.1829,"returns":[{"label":"1개월","value":-0.0633},{"label":"3개월","value":0.0362},{"label":"6개월","value":-0.093},{"label":"1년","value":0.2335},{"label":"3년","value":0.5021},{"label":"5년","value":0.1721}]},"dividends":[{"fiscalYear":2025,"dps":700,"yieldPct":3.45,"payoutPct":18.9},{"fiscalYear":2024,"dps":700,"yieldPct":4.3,"payoutPct":25.5},{"fiscalYear":2023,"dps":700,"yieldPct":5.1,"payoutPct":24.1},{"fiscalYear":2022,"dps":700,"yieldPct":4.3,"payoutPct":13.1},{"fiscalYear":2021,"dps":600,"yieldPct":3.49,"payoutPct":14.4},{"fiscalYear":2020,"dps":500,"yieldPct":3.42,"payoutPct":82.2},{"fiscalYear":2019,"dps":500,"yieldPct":2.72,"payoutPct":19.8},{"fiscalYear":2018,"dps":500,"yieldPct":1.98,"payoutPct":17.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1706682100310,"operatingIncome":119508451194,"netIncome":81339778708,"controllingNetIncome":83218026235,"ebitda":163417927204,"fcff":68399680597,"cfo":124688337933,"capex":60213889270,"totalAssets":1651840925264,"totalLiabilities":468412421953,"totalEquity":1183428503311,"cash":336343746043,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":1851716801127,"operatingIncome":87533142027,"netIncome":69449582944,"controllingNetIncome":67643422218,"ebitda":162287046463,"fcff":86957335112,"cfo":153091649410,"capex":70367690198,"totalAssets":2417125014216,"totalLiabilities":1025585468436,"totalEquity":1391539545780,"cash":247434890429,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":1610459972097,"operatingIncome":77067170451,"netIncome":28596029890,"controllingNetIncome":17309598030,"ebitda":163246053194,"fcff":241684000460,"cfo":305614753149,"capex":75067801835,"totalAssets":2479439883815,"totalLiabilities":1065019216335,"totalEquity":1414420667480,"cash":329708948041,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":1793103979720,"operatingIncome":158865864141,"netIncome":136154462569,"controllingNetIncome":118639793428,"ebitda":236705490521,"fcff":224490126988,"cfo":310840897674,"capex":97009737379,"totalAssets":2541137894593,"totalLiabilities":1042768391210,"totalEquity":1498369503383,"cash":400536283041,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":1968540364635,"operatingIncome":185160686386,"netIncome":177302502827,"controllingNetIncome":152282141860,"ebitda":265089028606,"fcff":-1333998278,"cfo":160923026134,"capex":173804397366,"totalAssets":2584040376470,"totalLiabilities":927192269932,"totalEquity":1656848106538,"cash":305154516530,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":1900725823265,"operatingIncome":57379138443,"netIncome":80053774341,"controllingNetIncome":82513768822,"ebitda":145887335890,"fcff":-122517441312,"cfo":92566721858,"capex":228295702591,"totalAssets":2755627761730,"totalLiabilities":1042077873710,"totalEquity":1713549888020,"cash":168108285346,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":1956268444555,"operatingIncome":126139587434,"netIncome":90603001965,"controllingNetIncome":75471464161,"ebitda":213921661045,"fcff":12855185460,"cfo":157695001305,"capex":172170697421,"totalAssets":2914966723645,"totalLiabilities":1142187985288,"totalEquity":1772778738357,"cash":165852977153,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":1882430252411,"operatingIncome":168111068247,"netIncome":117526580469,"controllingNetIncome":98892646618,"ebitda":253551924048,"fcff":94175394872,"cfo":270228216579,"capex":203242878783,"totalAssets":3026661178694,"totalLiabilities":1179867229264,"totalEquity":1846793949430,"cash":213065452502,"totalDebt":null}],"quarterly":[{"stockCode":"093050","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":398644705159,"operatingIncome":16130716730,"netIncome":26496180946,"prevYearRevenue":481026065719,"prevYearOperatingIncome":53812028197,"prevYearNetIncome":38896455769,"source":"11014","updatedAt":"2026-08-26T22:21:06.933Z"},{"stockCode":"093050","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":597789574821,"operatingIncome":77624352558,"netIncome":37122386559,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:06.936Z"},{"stockCode":"093050","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":461914239756,"operatingIncome":44404244301,"netIncome":31632972869,"prevYearRevenue":430250173802,"prevYearOperatingIncome":30099129799,"prevYearNetIncome":22869013012,"source":"11013","updatedAt":"2026-08-26T22:21:06.433Z"},{"stockCode":"093050","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":465388608265,"operatingIncome":44077822709,"netIncome":35247387723,"prevYearRevenue":455745798629,"prevYearOperatingIncome":44256869160,"prevYearNetIncome":31038999952,"source":"11012","updatedAt":"2026-08-26T22:21:06.685Z"}]}