{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/192820","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":"192820","name":"코스맥스","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":270000,"marketCap":3064367430000,"sharesOutstanding":11349509,"asOf":"2026-09-26T15:09:35.483Z"},"valuation":{"fiscalYear":2025,"per":24.9,"perTtm":15.93,"ttmPeriod":"25Q3~26Q2","pbr":5.49,"psr":1.28,"evEbitda":10.64,"ev":2872087501403,"fcff":-76665247301,"fcffYield":-0.0267,"roe":0.2386,"revenueGrowth":{"y1":0.1074,"y3":0.1445,"y5":0.1165},"operatingIncomeGrowth":{"y1":0.1163,"y3":0.5449,"y5":0.2405},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.978Z"},"price":{"high52w":303000,"low52w":144900,"fromHigh":-0.1089,"returns":[{"label":"1개월","value":-0.0459},{"label":"3개월","value":0.8634},{"label":"6개월","value":0.3171},{"label":"1년","value":0.1921},{"label":"3년","value":1.0979},{"label":"5년","value":1.0611}]},"dividends":[{"fiscalYear":2025,"dps":3300,"yieldPct":2,"payoutPct":28.6},{"fiscalYear":2024,"dps":2300,"yieldPct":1.5,"payoutPct":29.5},{"fiscalYear":2023,"dps":500,"yieldPct":0.4,"payoutPct":15},{"fiscalYear":2021,"dps":550,"yieldPct":0.6,"payoutPct":18.2},{"fiscalYear":2019,"dps":900,"yieldPct":1.1,"payoutPct":49.4},{"fiscalYear":2018,"dps":600,"yieldPct":0.5,"payoutPct":28.6},{"fiscalYear":2017,"dps":300,"yieldPct":0.3,"payoutPct":19.4}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":533342717781,"operatingIncome":35934351724,"netIncome":18885577415,"controllingNetIncome":21243854217,"ebitda":45059324777,"fcff":-22804820473,"cfo":-6503440453,"capex":20074949605,"totalAssets":438932111547,"totalLiabilities":342412375965,"totalEquity":96519735582,"cash":17131771227,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":756963564655,"operatingIncome":52615998585,"netIncome":31440053248,"controllingNetIncome":34781930679,"ebitda":65161009485,"fcff":-38939162992,"cfo":23468728135,"capex":68297396633,"totalAssets":665916423820,"totalLiabilities":458601914455,"totalEquity":207314509365,"cash":68330883736,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":883950013573,"operatingIncome":35140124481,"netIncome":15520150514,"controllingNetIncome":18855174648,"ebitda":55374744103,"fcff":-157133879211,"cfo":-6616556836,"capex":154758221786,"totalAssets":934019128620,"totalLiabilities":705632343989,"totalEquity":228386784631,"cash":38980207018,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":1259716816059,"operatingIncome":52337973702,"netIncome":21062588320,"controllingNetIncome":32621456321,"ebitda":77621878509,"fcff":-67788266389,"cfo":-54592032652,"capex":24332686249,"totalAssets":1061541156258,"totalLiabilities":819694886005,"totalEquity":241846270253,"cash":35173046889,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":1330652928971,"operatingIncome":53995136812,"netIncome":18319679109,"controllingNetIncome":31823143934,"ebitda":91988156641,"fcff":26648412751,"cfo":74567223707,"capex":62453108136,"totalAssets":1204354192976,"totalLiabilities":887881614220,"totalEquity":316472578756,"cash":76558220552,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":1382880688515,"operatingIncome":66641426851,"netIncome":-29053381423,"controllingNetIncome":21378297184,"ebitda":112461495317,"fcff":-6548680531,"cfo":41459691393,"capex":60405517711,"totalAssets":1189042897954,"totalLiabilities":917142782625,"totalEquity":271900115329,"cash":102513996071,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":1591487621503,"operatingIncome":122599910142,"netIncome":34336481889,"controllingNetIncome":74435535611,"ebitda":174401515215,"fcff":69454448761,"cfo":100045547951,"capex":42108127509,"totalAssets":1411928775762,"totalLiabilities":946544204187,"totalEquity":465384571575,"cash":99833720343,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":1600125770194,"operatingIncome":53100853848,"netIncome":-16446826860,"controllingNetIncome":20847690651,"ebitda":111909450398,"fcff":29230461037,"cfo":102531468485,"capex":84364778527,"totalAssets":1396450504662,"totalLiabilities":952203952001,"totalEquity":444246552661,"cash":169115966905,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":1777494448320,"operatingIncome":115685779856,"netIncome":37799983055,"controllingNetIncome":57137182681,"ebitda":175119430857,"fcff":158624856786,"cfo":231020761952,"capex":90083935480,"totalAssets":1557077274819,"totalLiabilities":1198515835534,"totalEquity":358561439285,"cash":256890168641,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":2166089636742,"operatingIncome":175395279105,"netIncome":88417411666,"controllingNetIncome":85796823726,"ebitda":244202337374,"fcff":-72866001091,"cfo":72966186220,"capex":168524705704,"totalAssets":1933713489313,"totalLiabilities":1424903002848,"totalEquity":508810486465,"cash":256411937856,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":2398757972848,"operatingIncome":195791661624,"netIncome":131076173228,"controllingNetIncome":123064158267,"ebitda":269942502634,"fcff":-76665247301,"cfo":86704661578,"capex":192727928226,"totalAssets":2125418400005,"totalLiabilities":1513074591553,"totalEquity":612343808452,"cash":192279928597,"totalDebt":null}],"quarterly":[{"stockCode":"192820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":585616672949,"operatingIncome":42726679740,"netIncome":10664706367,"prevYearRevenue":529831883083,"prevYearOperatingIncome":43413150653,"prevYearNetIncome":20617886638,"source":"11014","updatedAt":"2026-08-26T22:19:33.621Z"},{"stockCode":"192820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":601006544714,"operatingIncome":40905721820,"netIncome":87944518215,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:33.623Z"},{"stockCode":"192820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":682023325582,"operatingIncome":53030980630,"netIncome":43806479288,"prevYearRevenue":588574135736,"prevYearOperatingIncome":51346295225,"prevYearNetIncome":10628936391,"source":"11013","updatedAt":"2026-08-26T22:19:33.082Z"},{"stockCode":"192820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":794891203546,"operatingIncome":73735296100,"netIncome":50008710862,"prevYearRevenue":623560619449,"prevYearOperatingIncome":60812964839,"prevYearNetIncome":21838012255,"source":"11012","updatedAt":"2026-08-26T22:19:33.356Z"}]}