{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/241710","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":"241710","name":"코스메카코리아","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":127400,"marketCap":1360632000000,"sharesOutstanding":10680000,"asOf":"2026-09-26T15:09:35.504Z"},"valuation":{"fiscalYear":2025,"per":29.94,"perTtm":17.5,"ttmPeriod":"25Q3~26Q2","pbr":5.38,"psr":2.12,"evEbitda":14.27,"ev":1457277200765,"fcff":-4279037971,"fcffYield":-0.0029,"roe":0.1929,"revenueGrowth":{"y1":0.2224,"y3":0.1708,"y5":0.1358},"operatingIncomeGrowth":{"y1":0.3839,"y3":1.0048,"y5":0.5319},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.409Z"},"price":{"high52w":153900,"low52w":61500,"fromHigh":-0.1722,"returns":[{"label":"1개월","value":-0.0835},{"label":"3개월","value":0.9274},{"label":"6개월","value":0.5059},{"label":"1년","value":0.8331},{"label":"3년","value":3.6667},{"label":"5년","value":7.1146}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":0.5,"payoutPct":6.83},{"fiscalYear":2024,"dps":0,"yieldPct":0.2,"payoutPct":2.02},{"fiscalYear":2018,"dps":1200,"yieldPct":0.3,"payoutPct":11.7},{"fiscalYear":2017,"dps":200,"yieldPct":0.3,"payoutPct":10.8}],"annual":[{"fiscalYear":2016,"statement":"연결","revenue":165176124584,"operatingIncome":13128170578,"netIncome":11504552770,"controllingNetIncome":11504552770,"ebitda":13754870391,"fcff":-8013712801,"cfo":4401326298,"capex":12637683131,"totalAssets":143045906037,"totalLiabilities":38206843851,"totalEquity":104839062186,"cash":50036896807,"totalDebt":2399852012},{"fiscalYear":2017,"statement":"연결","revenue":182327849828,"operatingIncome":10991648619,"netIncome":9934088745,"controllingNetIncome":9934088745,"ebitda":15476118953,"fcff":-13386970845,"cfo":10441456746,"capex":23920724329,"totalAssets":151059278323,"totalLiabilities":37590746204,"totalEquity":113468532119,"cash":38190204926,"totalDebt":2138643660},{"fiscalYear":2018,"statement":"연결","revenue":303292617599,"operatingIncome":9826149624,"netIncome":9163942516,"controllingNetIncome":8972239147,"ebitda":null,"fcff":-31342811934,"cfo":10836558425,"capex":43064115308,"totalAssets":315034709322,"totalLiabilities":143418585292,"totalEquity":171616124030,"cash":13310665376,"totalDebt":79967305547},{"fiscalYear":2019,"statement":"연결","revenue":347017988294,"operatingIncome":8267036015,"netIncome":4034207867,"controllingNetIncome":4865586485,"ebitda":34217393607,"fcff":-10343827723,"cfo":19352656327,"capex":30960054680,"totalAssets":350909520422,"totalLiabilities":178499751707,"totalEquity":172409768715,"cash":15586747795,"totalDebt":101814890133},{"fiscalYear":2020,"statement":"연결","revenue":339055733911,"operatingIncome":9902599067,"netIncome":3416483561,"controllingNetIncome":2621759257,"ebitda":24277037850,"fcff":-1412988375,"cfo":11909538986,"capex":14944366745,"totalAssets":358963343116,"totalLiabilities":186404950306,"totalEquity":172558392810,"cash":31435595677,"totalDebt":116848346517},{"fiscalYear":2021,"statement":"연결","revenue":396465785819,"operatingIncome":20101690521,"netIncome":16967233195,"controllingNetIncome":8904077196,"ebitda":31292038413,"fcff":1279730427,"cfo":7888284241,"capex":9182493903,"totalAssets":391569471235,"totalLiabilities":195231551895,"totalEquity":196337919340,"cash":30097011635,"totalDebt":122439226068},{"fiscalYear":2022,"statement":"연결","revenue":399399237901,"operatingIncome":10367437149,"netIncome":6002734887,"controllingNetIncome":2656041834,"ebitda":21871914196,"fcff":7966837810,"cfo":16695203782,"capex":11784452194,"totalAssets":392755634294,"totalLiabilities":185732073734,"totalEquity":207023560560,"cash":26017634212,"totalDebt":115833806684},{"fiscalYear":2023,"statement":"연결","revenue":470719111291,"operatingIncome":49154075509,"netIncome":33886925952,"controllingNetIncome":22319254225,"ebitda":62838335160,"fcff":26352994057,"cfo":41968578005,"capex":18722667904,"totalAssets":432625587075,"totalLiabilities":190455845488,"totalEquity":242169741587,"cash":32941025083,"totalDebt":105532931704},{"fiscalYear":2024,"statement":"연결","revenue":524328644684,"operatingIncome":60362466466,"netIncome":53687894761,"controllingNetIncome":42800069456,"ebitda":68242439034,"fcff":23923104838,"cfo":69476576639,"capex":49046227488,"totalAssets":517949507835,"totalLiabilities":210310233758,"totalEquity":307639274077,"cash":53811475862,"totalDebt":88282699876},{"fiscalYear":2025,"statement":"연결","revenue":640929072776,"operatingIncome":83536907225,"netIncome":57838465093,"controllingNetIncome":45439905660,"ebitda":102136768347,"fcff":-4279037971,"cfo":55035089611,"capex":61451530442,"totalAssets":631824856424,"totalLiabilities":295589465107,"totalEquity":336235391317,"cash":68851763088,"totalDebt":165496963853}],"quarterly":[{"stockCode":"241710","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":182371114252,"operatingIncome":27193065325,"netIncome":22337659499,"prevYearRevenue":126627253579,"prevYearOperatingIncome":15207289524,"prevYearNetIncome":8553643741,"source":"11014","updatedAt":"2026-08-26T22:20:18.963Z"},{"stockCode":"241710","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":178457968968,"operatingIncome":21037230681,"netIncome":15483952068,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:18.968Z"},{"stockCode":"241710","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":185142797724,"operatingIncome":21880306993,"netIncome":19620335955,"prevYearRevenue":118366010963,"prevYearOperatingIncome":12290023963,"prevYearNetIncome":9220403024,"source":"11013","updatedAt":"2026-08-26T22:20:18.441Z"},{"stockCode":"241710","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":226080046334,"operatingIncome":32056578777,"netIncome":20293382811,"prevYearRevenue":161733978593,"prevYearOperatingIncome":23016587256,"prevYearNetIncome":10796450502,"source":"11012","updatedAt":"2026-08-26T22:20:18.686Z"}]}