{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/161890","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":"161890","name":"한국콜마","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":146100,"marketCap":3448701749700,"sharesOutstanding":23605077,"asOf":"2026-09-26T15:09:35.475Z"},"valuation":{"fiscalYear":2025,"per":27.57,"perTtm":14.75,"ttmPeriod":"25Q3~26Q2","pbr":3.79,"psr":1.27,"evEbitda":12.1,"ev":4019529070712,"fcff":146363668242,"fcffYield":0.0364,"roe":0.1469,"revenueGrowth":{"y1":0.1103,"y3":0.1342,"y5":0.1554},"operatingIncomeGrowth":{"y1":0.236,"y3":0.4842,"y5":0.1451},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.031Z"},"price":{"high52w":161700,"low52w":61100,"fromHigh":-0.0965,"returns":[{"label":"1개월","value":0.0021},{"label":"3개월","value":0.6108},{"label":"6개월","value":0.8217},{"label":"1년","value":0.8779},{"label":"3년","value":1.8591},{"label":"5년","value":2.1969}]},"dividends":[{"fiscalYear":2025,"dps":864,"yieldPct":1.2,"payoutPct":16.31},{"fiscalYear":2024,"dps":720,"yieldPct":1.26,"payoutPct":18.87},{"fiscalYear":2023,"dps":600,"yieldPct":1.13,"payoutPct":264.43},{"fiscalYear":2022,"dps":500,"yieldPct":1.1,"payoutPct":null},{"fiscalYear":2021,"dps":415,"yieldPct":1,"payoutPct":26.5},{"fiscalYear":2020,"dps":345,"yieldPct":0.7,"payoutPct":4.9},{"fiscalYear":2019,"dps":330,"yieldPct":0.7,"payoutPct":18.9},{"fiscalYear":2018,"dps":330,"yieldPct":0.5,"payoutPct":17.4}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":535846082250,"operatingIncome":60719559325,"netIncome":45479278764,"controllingNetIncome":45479278764,"ebitda":70358650770,"fcff":10969442702,"cfo":49420179914,"capex":39621021552,"totalAssets":344296273321,"totalLiabilities":123612593744,"totalEquity":220683679577,"cash":16221874187,"totalDebt":28985769203},{"fiscalYear":2016,"statement":"연결","revenue":667469194150,"operatingIncome":73429956726,"netIncome":53183217565,"controllingNetIncome":53079052668,"ebitda":85270781456,"fcff":-6848793805,"cfo":38213822341,"capex":45736304938,"totalAssets":492928107512,"totalLiabilities":205241251239,"totalEquity":287686856273,"cash":26904682970,"totalDebt":63120447464},{"fiscalYear":2017,"statement":"연결","revenue":821615970194,"operatingIncome":66976058780,"netIncome":48601112399,"controllingNetIncome":47261870189,"ebitda":86165080924,"fcff":-68478720484,"cfo":5386484249,"capex":77248698294,"totalAssets":668548553526,"totalLiabilities":335912010840,"totalEquity":332636542686,"cash":14278103046,"totalDebt":78732263427},{"fiscalYear":2018,"statement":"연결","revenue":1357865265185,"operatingIncome":89967395015,"netIncome":36805372483,"controllingNetIncome":42307152800,"ebitda":131984743685,"fcff":-4289889057,"cfo":62759621623,"capex":84145543359,"totalAssets":2186418082309,"totalLiabilities":1376591254422,"totalEquity":809826827887,"cash":76509294326,"totalDebt":1106959442429},{"fiscalYear":2019,"statement":"연결","revenue":1540720628957,"operatingIncome":117810046389,"netIncome":33637990905,"controllingNetIncome":29057851624,"ebitda":178399563949,"fcff":116882387454,"cfo":164842538883,"capex":75353122225,"totalAssets":2400309459227,"totalLiabilities":1552436552292,"totalEquity":847872906935,"cash":118613914875,"totalDebt":1229426668265},{"fiscalYear":2020,"statement":"연결","revenue":1322081317656,"operatingIncome":121679126846,"netIncome":160566240905,"controllingNetIncome":160269947477,"ebitda":183417907976,"fcff":24266451995,"cfo":121463641010,"capex":123052131258,"totalAssets":2489599417108,"totalLiabilities":1490357399614,"totalEquity":999242017494,"cash":377170647411,"totalDebt":1130821496577},{"fiscalYear":2021,"statement":"연결","revenue":1586332710248,"operatingIncome":84267552991,"netIncome":43534832905,"controllingNetIncome":35811330538,"ebitda":142639489517,"fcff":-34794536284,"cfo":-3122843666,"capex":51357347063,"totalAssets":2606037352397,"totalLiabilities":1246477583481,"totalEquity":1359559768916,"cash":191219363749,"totalDebt":909127963758},{"fiscalYear":2022,"statement":"연결","revenue":1865731523035,"operatingIncome":73280441382,"netIncome":-4101004683,"controllingNetIncome":-21981308645,"ebitda":148705359978,"fcff":53557887702,"cfo":90811567586,"capex":56505721661,"totalAssets":2933309479342,"totalLiabilities":1463836379752,"totalEquity":1469473099590,"cash":220073383228,"totalDebt":1066796340456},{"fiscalYear":2023,"statement":"연결","revenue":2155675927422,"operatingIncome":136143339992,"netIncome":25138828951,"controllingNetIncome":5191815106,"ebitda":229871442961,"fcff":21106364040,"cfo":112241475356,"capex":124728900302,"totalAssets":3009429377714,"totalLiabilities":1590839241152,"totalEquity":1418590136562,"cash":170839479489,"totalDebt":1102832319987},{"fiscalYear":2024,"statement":"연결","revenue":2452063980463,"operatingIncome":193850424348,"netIncome":125324615188,"controllingNetIncome":90074028307,"ebitda":323496484753,"fcff":-2480146739,"cfo":215382940702,"capex":260503390271,"totalAssets":3126693019808,"totalLiabilities":1620961053261,"totalEquity":1505731966547,"cash":141871214022,"totalDebt":113996678493},{"fiscalYear":2025,"statement":"연결","revenue":2722419169325,"operatingIncome":239594740448,"netIncome":168220449431,"controllingNetIncome":125078561970,"ebitda":332309111779,"fcff":146363668242,"cfo":291432572833,"capex":179739846572,"totalAssets":3457768462781,"totalLiabilities":1790419097924,"totalEquity":1667349364857,"cash":225316644282,"totalDebt":796143965294}],"quarterly":[{"stockCode":"161890","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":683014538376,"operatingIncome":58330238822,"netIncome":42378997730,"prevYearRevenue":626505190045,"prevYearOperatingIncome":54539639175,"prevYearNetIncome":23642266366,"source":"11014","updatedAt":"2026-08-26T22:19:31.261Z"},{"stockCode":"161890","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":655469697807,"operatingIncome":47847283452,"netIncome":60859189931,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:31.263Z"},{"stockCode":"161890","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":728036468369,"operatingIncome":78886019580,"netIncome":59954328251,"prevYearRevenue":653085689014,"prevYearOperatingIncome":59939938284,"prevYearNetIncome":23179056681,"source":"11013","updatedAt":"2026-08-26T22:19:30.728Z"},{"stockCode":"161890","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":861276727774,"operatingIncome":110340891223,"netIncome":70615085562,"prevYearRevenue":730849244128,"prevYearOperatingIncome":73477279890,"prevYearNetIncome":41803205089,"source":"11012","updatedAt":"2026-08-26T22:19:30.998Z"}]}