{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/214420","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":"214420","name":"토니모리","market":"KOSPI","sector":"기타 화학제품 제조업","lastPrice":5010,"marketCap":120514542990,"sharesOutstanding":24054799,"asOf":"2026-09-26T15:09:35.492Z"},"valuation":{"fiscalYear":2025,"per":10.83,"perTtm":9.54,"ttmPeriod":"25Q3~26Q2","pbr":1.02,"psr":0.55,"evEbitda":7.98,"ev":167717242455,"fcff":5373894623,"fcffYield":0.032,"roe":0.0976,"revenueGrowth":{"y1":0.2445,"y3":0.2023,"y5":0.1419},"operatingIncomeGrowth":{"y1":0.187,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.989Z"},"price":{"high52w":10970,"low52w":4555,"fromHigh":-0.5433,"returns":[{"label":"1개월","value":-0.0874},{"label":"3개월","value":0.0999},{"label":"6개월","value":-0.2833},{"label":"1년","value":-0.5122},{"label":"3년","value":-0.0841},{"label":"5년","value":-0.3293}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":0.6,"payoutPct":10.7},{"fiscalYear":2024,"dps":120,"yieldPct":1.6,"payoutPct":17.5},{"fiscalYear":2018,"dps":100,"yieldPct":0.9,"payoutPct":-15.6},{"fiscalYear":2017,"dps":50,"yieldPct":0.3,"payoutPct":-5.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":180974832764,"operatingIncome":-5036328012,"netIncome":-7803949646,"controllingNetIncome":-7557345704,"ebitda":-3222310039,"fcff":-32924513676,"cfo":-13854119330,"capex":19765670326,"totalAssets":204183222734,"totalLiabilities":98660188299,"totalEquity":105523034435,"cash":20667112272,"totalDebt":57346611897},{"fiscalYear":2019,"statement":"연결","revenue":172026783233,"operatingIncome":-274992043,"netIncome":-5699436292,"controllingNetIncome":-5434933340,"ebitda":null,"fcff":-4489954475,"cfo":1758201340,"capex":7010554910,"totalAssets":240877329898,"totalLiabilities":142299571529,"totalEquity":98577758369,"cash":54011877378,"totalDebt":74843816713},{"fiscalYear":2020,"statement":"연결","revenue":113458576052,"operatingIncome":-25530976710,"netIncome":-39622285550,"controllingNetIncome":-37856926853,"ebitda":-6831921270,"fcff":-11947602206,"cfo":-8120174671,"capex":4710187154,"totalAssets":194228001004,"totalLiabilities":125725361807,"totalEquity":68502639197,"cash":17028935897,"totalDebt":67423324178},{"fiscalYear":2021,"statement":"연결","revenue":114648138200,"operatingIncome":-13529557979,"netIncome":-9230684425,"controllingNetIncome":-6943734033,"ebitda":null,"fcff":-1929931451,"cfo":-718906007,"capex":2516813528,"totalAssets":202095812764,"totalLiabilities":106805775344,"totalEquity":95290037420,"cash":13525330703,"totalDebt":54513599651},{"fiscalYear":2022,"statement":"연결","revenue":126745016191,"operatingIncome":-7258250448,"netIncome":-2378607671,"controllingNetIncome":-81590565,"ebitda":5517224155,"fcff":6927657220,"cfo":8375458578,"capex":3392257883,"totalAssets":199062053733,"totalLiabilities":101679024921,"totalEquity":97383028812,"cash":12514901814,"totalDebt":53793630951},{"fiscalYear":2023,"statement":"연결","revenue":151091527920,"operatingIncome":9616935808,"netIncome":2987856716,"controllingNetIncome":3702809368,"ebitda":15958038665,"fcff":5861070570,"cfo":10208196298,"capex":6639554581,"totalAssets":202609068278,"totalLiabilities":101250685664,"totalEquity":101358382614,"cash":10591821452,"totalDebt":51526229935},{"fiscalYear":2024,"statement":"연결","revenue":176995852869,"operatingIncome":12102080331,"netIncome":16588488900,"controllingNetIncome":16366649550,"ebitda":17471984117,"fcff":8983363517,"cfo":9080216990,"capex":2547490813,"totalAssets":210769726620,"totalLiabilities":93929367767,"totalEquity":116840358853,"cash":4993680278,"totalDebt":51879230367},{"fiscalYear":2025,"statement":"연결","revenue":220273588910,"operatingIncome":14364820223,"netIncome":11404870523,"controllingNetIncome":11130724361,"ebitda":21010854008,"fcff":5373894623,"cfo":9433323467,"capex":6301689306,"totalAssets":226602913355,"totalLiabilities":101459497561,"totalEquity":125143415794,"cash":8891338691,"totalDebt":56094038156}],"quarterly":[{"stockCode":"214420","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":56290610394,"operatingIncome":4339785501,"netIncome":3649626324,"prevYearRevenue":44965293301,"prevYearOperatingIncome":3847760256,"prevYearNetIncome":432516091,"source":"11014","updatedAt":"2026-08-26T22:26:01.082Z"},{"stockCode":"214420","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":52561077981,"operatingIncome":794190629,"netIncome":3376969435,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:01.086Z"},{"stockCode":"214420","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":52028096796,"operatingIncome":4169154671,"netIncome":3677709893,"prevYearRevenue":48937451762,"prevYearOperatingIncome":3649946210,"prevYearNetIncome":1745855372,"source":"11013","updatedAt":"2026-08-26T22:26:00.539Z"},{"stockCode":"214420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":53962074931,"operatingIncome":2260503896,"netIncome":1930571104,"prevYearRevenue":62484448773,"prevYearOperatingIncome":5580897883,"prevYearNetIncome":2632419392,"source":"11012","updatedAt":"2026-08-26T22:26:00.844Z"}]}