{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/192400","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":"192400","name":"쿠쿠홀딩스","market":"KOSPI","sector":"기타 금융업","lastPrice":26900,"marketCap":956622776500,"sharesOutstanding":35562185,"asOf":"2026-09-26T15:09:35.483Z"},"valuation":{"fiscalYear":2025,"per":6.57,"perTtm":5.47,"ttmPeriod":"25Q3~26Q2","pbr":0.72,"psr":1.04,"evEbitda":5.44,"ev":651016297493,"fcff":39382818317,"fcffYield":0.0605,"roe":0.1156,"revenueGrowth":{"y1":0.1045,"y3":0.0682,"y5":0.094},"operatingIncomeGrowth":{"y1":0.1044,"y3":0.0906,"y5":0.0218},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.977Z"},"price":{"high52w":32900,"low52w":23600,"fromHigh":-0.1824,"returns":[{"label":"1개월","value":-0.041},{"label":"3개월","value":0.1093},{"label":"6개월","value":-0.0495},{"label":"1년","value":-0.1238},{"label":"3년","value":0.4986},{"label":"5년","value":0.1982}]},"dividends":[{"fiscalYear":2025,"dps":1550,"yieldPct":5.1,"payoutPct":33.09},{"fiscalYear":2024,"dps":1200,"yieldPct":5,"payoutPct":27.21},{"fiscalYear":2023,"dps":1100,"yieldPct":6.6,"payoutPct":26.27},{"fiscalYear":2022,"dps":800,"yieldPct":4.8,"payoutPct":21.3},{"fiscalYear":2021,"dps":700,"yieldPct":3.6,"payoutPct":15.02},{"fiscalYear":2020,"dps":3300,"yieldPct":3.3,"payoutPct":19.22},{"fiscalYear":2019,"dps":3000,"yieldPct":2.9,"payoutPct":23.48},{"fiscalYear":2018,"dps":3000,"yieldPct":2.5,"payoutPct":19.51}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":493296253457,"operatingIncome":67888515937,"netIncome":84572622876,"controllingNetIncome":84572622876,"ebitda":70019171466,"fcff":69544167198,"cfo":73107339217,"capex":3563999564,"totalAssets":747036858604,"totalLiabilities":137576443687,"totalEquity":609460414917,"cash":22601269586,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":528311146326,"operatingIncome":74514876709,"netIncome":79433102065,"controllingNetIncome":79433102065,"ebitda":105905846506,"fcff":30018725242,"cfo":39181017358,"capex":9167468372,"totalAssets":812577596793,"totalLiabilities":138892363469,"totalEquity":673685233324,"cash":7849959557,"totalDebt":2156944694},{"fiscalYear":2020,"statement":"연결","revenue":587794622663,"operatingIncome":102342513053,"netIncome":106710573169,"controllingNetIncome":106710573169,"ebitda":109376015939,"fcff":88931463052,"cfo":91815942763,"capex":2964566593,"totalAssets":925062697688,"totalLiabilities":164151831973,"totalEquity":760910865715,"cash":25429896804,"totalDebt":1690777214},{"fiscalYear":2021,"statement":"연결","revenue":685109273863,"operatingIncome":106992031867,"netIncome":144831878510,"controllingNetIncome":144831878510,"ebitda":107569633472,"fcff":59566673992,"cfo":85661972127,"capex":26095299434,"totalAssets":1070887087754,"totalLiabilities":184150127215,"totalEquity":886736960539,"cash":39740937531,"totalDebt":2219817214},{"fiscalYear":2022,"statement":"연결","revenue":755648437744,"operatingIncome":87879677725,"netIncome":116688836925,"controllingNetIncome":116688836925,"ebitda":null,"fcff":21190500397,"cfo":30776739814,"capex":9586239689,"totalAssets":1149528707692,"totalLiabilities":181757777564,"totalEquity":967770930128,"cash":127505846750,"totalDebt":5822319024},{"fiscalYear":2023,"statement":"연결","revenue":772261869749,"operatingIncome":86632975985,"netIncome":130122011488,"controllingNetIncome":130122011488,"ebitda":87115824867,"fcff":74863962988,"cfo":100448294897,"capex":25584331909,"totalAssets":1248108717577,"totalLiabilities":170371736663,"totalEquity":1077736980914,"cash":118121907547,"totalDebt":8448371183},{"fiscalYear":2024,"statement":"연결","revenue":833802336627,"operatingIncome":103233744707,"netIncome":137040731991,"controllingNetIncome":137306911468,"ebitda":null,"fcff":55311938595,"cfo":78326677910,"capex":23014773948,"totalAssets":1369865450719,"totalLiabilities":173459381542,"totalEquity":1196406069177,"cash":185010787982,"totalDebt":10191828860},{"fiscalYear":2025,"statement":"연결","revenue":920929380976,"operatingIncome":114008891071,"netIncome":145218616701,"controllingNetIncome":145594260842,"ebitda":119567957829,"fcff":39382818317,"cfo":56886422765,"capex":17503604448,"totalAssets":1592547535050,"totalLiabilities":271250122851,"totalEquity":1321297412199,"cash":399835501111,"totalDebt":94229022104}],"quarterly":[{"stockCode":"192400","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":243281901090,"operatingIncome":30323190531,"netIncome":38037119928,"prevYearRevenue":203006959865,"prevYearOperatingIncome":22576121807,"prevYearNetIncome":23250834264,"source":"11014","updatedAt":"2026-08-26T22:20:36.308Z"},{"stockCode":"192400","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":247139612136,"operatingIncome":35760650082,"netIncome":54065235896,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:36.312Z"},{"stockCode":"192400","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":232699045417,"operatingIncome":21981960465,"netIncome":39443330025,"prevYearRevenue":224242405896,"prevYearOperatingIncome":27573079639,"prevYearNetIncome":33289112724,"source":"11013","updatedAt":"2026-08-26T22:20:35.820Z"},{"stockCode":"192400","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":239965379103,"operatingIncome":31124461444,"netIncome":43270998776,"prevYearRevenue":206265461854,"prevYearOperatingIncome":20351970819,"prevYearNetIncome":19827148153,"source":"11012","updatedAt":"2026-08-26T22:20:36.060Z"}]}