{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/123690","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":"123690","name":"한국화장품","market":"KOSPI","sector":"생활용품 도매업","lastPrice":6390,"marketCap":102674520000,"sharesOutstanding":16068000,"asOf":"2026-09-26T15:09:35.459Z"},"valuation":{"fiscalYear":2025,"per":91.09,"perTtm":119.65,"ttmPeriod":"25Q3~26Q2","pbr":3.06,"psr":1.21,"evEbitda":68.93,"ev":92200797614,"fcff":2340225529,"fcffYield":0.0254,"roe":0.0353,"revenueGrowth":{"y1":-0.0836,"y3":0.0879,"y5":0.0324},"operatingIncomeGrowth":{"y1":-0.8579,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.072Z"},"price":{"high52w":12750,"low52w":5380,"fromHigh":-0.4988,"returns":[{"label":"1개월","value":-0.0139},{"label":"3개월","value":0.0704},{"label":"6개월","value":-0.2301},{"label":"1년","value":-0.4222},{"label":"3년","value":-0.1922},{"label":"5년","value":-0.3539}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2024,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2023,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2022,"dps":0,"yieldPct":null,"payoutPct":0},{"fiscalYear":2021,"dps":0,"yieldPct":null,"payoutPct":0},{"fiscalYear":2020,"dps":0,"yieldPct":null,"payoutPct":0}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":153882570609,"operatingIncome":-7485327682,"netIncome":-7746017399,"controllingNetIncome":-7746017399,"ebitda":-1462136493,"fcff":-6342909191,"cfo":-1293286297,"capex":5240442100,"totalAssets":95021031123,"totalLiabilities":42242933148,"totalEquity":52778097975,"cash":5090323930,"totalDebt":9583333337},{"fiscalYear":2019,"statement":"연결","revenue":131196339327,"operatingIncome":-17394170012,"netIncome":-17224383050,"controllingNetIncome":-17224383050,"ebitda":-14066217082,"fcff":2163358751,"cfo":5351702410,"capex":3624605299,"totalAssets":81307960199,"totalLiabilities":46114503703,"totalEquity":35193456496,"cash":2882570695,"totalDebt":6866666674},{"fiscalYear":2020,"statement":"연결","revenue":72498592505,"operatingIncome":-16993356942,"netIncome":-7653392096,"controllingNetIncome":-7652052406,"ebitda":null,"fcff":-1666252839,"cfo":-805862274,"capex":1342166398,"totalAssets":75378061752,"totalLiabilities":45859374905,"totalEquity":29518686847,"cash":21766671017,"totalDebt":7100000000},{"fiscalYear":2021,"statement":"연결","revenue":66965810085,"operatingIncome":-3193220979,"netIncome":-7281617879,"controllingNetIncome":-7219368174,"ebitda":3283408315,"fcff":-9331811974,"cfo":-9242444800,"capex":526662862,"totalAssets":48508445747,"totalLiabilities":26536427499,"totalEquity":21972018248,"cash":5938298728,"totalDebt":5300000000},{"fiscalYear":2022,"statement":"연결","revenue":66046677154,"operatingIncome":-23014169,"netIncome":418118714,"controllingNetIncome":597466082,"ebitda":4480386207,"fcff":2395299053,"cfo":3062605441,"capex":962440885,"totalAssets":43913329550,"totalLiabilities":21500163750,"totalEquity":22413165800,"cash":12120424358,"totalDebt":2600000000},{"fiscalYear":2023,"statement":"연결","revenue":78712916916,"operatingIncome":3054862344,"netIncome":3547260908,"controllingNetIncome":3510376990,"ebitda":5397168041,"fcff":4093451351,"cfo":4859874176,"capex":957772806,"totalAssets":48624288729,"totalLiabilities":23252166199,"totalEquity":25372122530,"cash":15067597256,"totalDebt":2600000000},{"fiscalYear":2024,"statement":"연결","revenue":92787843982,"operatingIncome":3713273746,"netIncome":4838885610,"controllingNetIncome":4592741386,"ebitda":null,"fcff":1581435056,"cfo":3136716268,"capex":1841779536,"totalAssets":57902458105,"totalLiabilities":27536043039,"totalEquity":30366415066,"cash":14336426956,"totalDebt":2633856008},{"fiscalYear":2025,"statement":"연결","revenue":85031829899,"operatingIncome":527535271,"netIncome":1146317620,"controllingNetIncome":1127120339,"ebitda":1337661076,"fcff":2340225529,"cfo":2911124120,"capex":792951783,"totalAssets":56362598546,"totalLiabilities":22725992973,"totalEquity":33636605573,"cash":15907268934,"totalDebt":5433546548}],"quarterly":[{"stockCode":"123690","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21289417926,"operatingIncome":622688639,"netIncome":885173172,"prevYearRevenue":21850922517,"prevYearOperatingIncome":466617727,"prevYearNetIncome":357812231,"source":"11014","updatedAt":"2026-08-26T22:27:07.094Z"},{"stockCode":"123690","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":18589128790,"operatingIncome":-1635562784,"netIncome":-1628804197,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:07.100Z"},{"stockCode":"123690","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":20943554713,"operatingIncome":1919364393,"netIncome":2143814710,"prevYearRevenue":24609531972,"prevYearOperatingIncome":1716779613,"prevYearNetIncome":2014041589,"source":"11013","updatedAt":"2026-08-26T22:27:06.567Z"},{"stockCode":"123690","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":21048383236,"operatingIncome":-316140959,"netIncome":-542069461,"prevYearRevenue":20543751211,"prevYearOperatingIncome":-176370197,"prevYearNetIncome":-124092944,"source":"11012","updatedAt":"2026-08-26T22:27:06.854Z"}]}