{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/120110","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":"120110","name":"코오롱인더","market":"KOSPI","sector":"화학섬유 제조업","lastPrice":55200,"marketCap":1653020966400,"sharesOutstanding":29946032,"asOf":"2026-09-26T15:09:35.457Z"},"valuation":{"fiscalYear":2025,"per":43.18,"perTtm":11.14,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.34,"evEbitda":6.65,"ev":2449375950234,"fcff":260581042090,"fcffYield":0.1064,"roe":0.0101,"revenueGrowth":{"y1":0.0063,"y3":-0.0317,"y5":0.0384},"operatingIncomeGrowth":{"y1":-0.3139,"y3":-0.2342,"y5":-0.0651},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.071Z"},"price":{"high52w":100900,"low52w":34000,"fromHigh":-0.4529,"returns":[{"label":"1개월","value":0.0415},{"label":"3개월","value":-0.0265},{"label":"6개월","value":-0.31},{"label":"1년","value":0.5794},{"label":"3년","value":0.2066},{"label":"5년","value":-0.5027}]},"dividends":[{"fiscalYear":2025,"dps":1300,"yieldPct":2.1,"payoutPct":103.18},{"fiscalYear":2024,"dps":1300,"yieldPct":4.4,"payoutPct":40.1},{"fiscalYear":2023,"dps":1300,"yieldPct":2.9,"payoutPct":92.4},{"fiscalYear":2022,"dps":1300,"yieldPct":3,"payoutPct":22.1},{"fiscalYear":2021,"dps":1300,"yieldPct":1.8,"payoutPct":20.9},{"fiscalYear":2020,"dps":1000,"yieldPct":2.5,"payoutPct":14.7},{"fiscalYear":2019,"dps":900,"yieldPct":1.8,"payoutPct":121.7},{"fiscalYear":2018,"dps":900,"yieldPct":1.7,"payoutPct":62.7}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":4856528773683,"operatingIncome":280451820279,"netIncome":-145126814484,"controllingNetIncome":-144336990437,"ebitda":474327935537,"fcff":200882343218,"cfo":365757851628,"capex":217970526311,"totalAssets":4986071748094,"totalLiabilities":3021689568706,"totalEquity":1964382179388,"cash":93547199130,"totalDebt":819820788047},{"fiscalYear":2016,"statement":"연결","revenue":4562228487047,"operatingIncome":276731645496,"netIncome":175966156263,"controllingNetIncome":170228942886,"ebitda":475345579463,"fcff":126666807734,"cfo":339631370215,"capex":252272880634,"totalAssets":5249146052749,"totalLiabilities":3123870119105,"totalEquity":2125275933644,"cash":147159111499,"totalDebt":782387548773},{"fiscalYear":2017,"statement":"연결","revenue":4607039925823,"operatingIncome":197977056789,"netIncome":122735809717,"controllingNetIncome":135069711991,"ebitda":398964069325,"fcff":-142707085352,"cfo":276642580260,"capex":462298110627,"totalAssets":5661948639915,"totalLiabilities":3339501157526,"totalEquity":2322447482389,"cash":77006921426,"totalDebt":885253002800},{"fiscalYear":2018,"statement":"연결","revenue":4752579929855,"operatingIncome":144916310956,"netIncome":42925108897,"controllingNetIncome":65029358027,"ebitda":351269978919,"fcff":-14066887671,"cfo":341230892497,"capex":408789625972,"totalAssets":5572860216959,"totalLiabilities":3364325971018,"totalEquity":2208534245941,"cash":86590765295,"totalDebt":814535883050},{"fiscalYear":2019,"statement":"연결","revenue":4407190443679,"operatingIncome":172947721846,"netIncome":22121808463,"controllingNetIncome":32486405898,"ebitda":416718095158,"fcff":29943264927,"cfo":123431284866,"capex":147910129236,"totalAssets":5293102915762,"totalLiabilities":3166766472588,"totalEquity":2126336443174,"cash":115963486540,"totalDebt":750938949697},{"fiscalYear":2020,"statement":"연결","revenue":4036085330385,"operatingIncome":152441802377,"netIncome":205512192842,"controllingNetIncome":203430468331,"ebitda":396666457288,"fcff":324446901424,"cfo":499610771741,"capex":212659830988,"totalAssets":5043688226427,"totalLiabilities":2751644078059,"totalEquity":2292044148368,"cash":160836162464,"totalDebt":442535020744},{"fiscalYear":2021,"statement":"연결","revenue":4662050395448,"operatingIncome":252713195422,"netIncome":203824696413,"controllingNetIncome":189156494457,"ebitda":488276268614,"fcff":102505067990,"cfo":255657508937,"capex":188440500696,"totalAssets":5601285265899,"totalLiabilities":3050719238156,"totalEquity":2550566027743,"cash":240547796311,"totalDebt":656731629808},{"fiscalYear":2022,"statement":"연결","revenue":5367473556072,"operatingIncome":242496098882,"netIncome":189160141708,"controllingNetIncome":179825662929,"ebitda":477570385862,"fcff":-211526166154,"cfo":30378522256,"capex":294298030160,"totalAssets":6003463015992,"totalLiabilities":3270361413054,"totalEquity":2733101602938,"cash":203992024024,"totalDebt":508972016983},{"fiscalYear":2023,"statement":"연결","revenue":5061157921399,"operatingIncome":157625474066,"netIncome":50777732316,"controllingNetIncome":42755375144,"ebitda":407215117486,"fcff":148670200266,"cfo":401540433869,"capex":319996826322,"totalAssets":6002718764682,"totalLiabilities":3073061698076,"totalEquity":2929657066606,"cash":174054756477,"totalDebt":533930330185},{"fiscalYear":2024,"statement":"연결","revenue":4843003131269,"operatingIncome":158723468850,"netIncome":110628722171,"controllingNetIncome":98606106934,"ebitda":419479317971,"fcff":127104749871,"cfo":290586107098,"capex":259293256554,"totalAssets":7248051156066,"totalLiabilities":3475049512534,"totalEquity":3773001643532,"cash":252358773744,"totalDebt":894597163433},{"fiscalYear":2025,"statement":"연결","revenue":4873399491952,"operatingIncome":108896018558,"netIncome":51573520480,"controllingNetIncome":38285727516,"ebitda":368464178291,"fcff":260581042090,"cfo":355039451553,"capex":183947054809,"totalAssets":7682530168368,"totalLiabilities":3617516915345,"totalEquity":4065013253023,"cash":263843934948,"totalDebt":1060198918782}],"quarterly":[{"stockCode":"120110","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1180606751572,"operatingIncome":26898523634,"netIncome":10218350077,"prevYearRevenue":1144317534940,"prevYearOperatingIncome":30831690381,"prevYearNetIncome":-4264285844,"source":"11014","updatedAt":"2026-08-26T22:20:13.460Z"},{"stockCode":"120110","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1202696576102,"operatingIncome":9761111241,"netIncome":-7511525068,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:13.462Z"},{"stockCode":"120110","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1237420819717,"operatingIncome":61916101210,"netIncome":79706654219,"prevYearRevenue":1231582942453,"prevYearOperatingIncome":26931854081,"prevYearNetIncome":19773831513,"source":"11013","updatedAt":"2026-08-26T22:20:12.945Z"},{"stockCode":"120110","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1356513249421,"operatingIncome":98748108612,"netIncome":65997917009,"prevYearRevenue":1258513221825,"prevYearOperatingIncome":45304529602,"prevYearNetIncome":29092863958,"source":"11012","updatedAt":"2026-08-26T22:20:13.204Z"}]}