{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/264900","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":"264900","name":"크라운제과","market":"KOSPI","sector":"떡, 빵 및 과자류 제조업","lastPrice":7730,"marketCap":96809360500,"sharesOutstanding":12523850,"asOf":"2026-09-26T15:09:35.513Z"},"valuation":{"fiscalYear":2025,"per":7.85,"perTtm":9.47,"ttmPeriod":"25Q3~26Q2","pbr":0.43,"psr":0.22,"evEbitda":3.42,"ev":91380348197,"fcff":17875078450,"fcffYield":0.1956,"roe":0.0557,"revenueGrowth":{"y1":0.0154,"y3":0.0245,"y5":0.0312},"operatingIncomeGrowth":{"y1":-0.2747,"y3":-0.0461,"y5":-0.0823},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.925Z"},"price":{"high52w":9320,"low52w":7560,"fromHigh":-0.1706,"returns":[{"label":"1개월","value":-0.0504},{"label":"3개월","value":0.0118},{"label":"6개월","value":-0.0743},{"label":"1년","value":-0.1616},{"label":"3년","value":-0.0504},{"label":"5년","value":-0.2567}]},"dividends":[{"fiscalYear":2025,"dps":280,"yieldPct":3.1,"payoutPct":29.1},{"fiscalYear":2024,"dps":280,"yieldPct":3.5,"payoutPct":21.4},{"fiscalYear":2023,"dps":250,"yieldPct":3,"payoutPct":13.6},{"fiscalYear":2022,"dps":250,"yieldPct":2.8,"payoutPct":11.8},{"fiscalYear":2021,"dps":250,"yieldPct":2.7,"payoutPct":24.4},{"fiscalYear":2020,"dps":250,"yieldPct":2.8,"payoutPct":19.7},{"fiscalYear":2019,"dps":250,"yieldPct":2.9,"payoutPct":17.5},{"fiscalYear":2018,"dps":250,"yieldPct":2.6,"payoutPct":24.3}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":388532243284,"operatingIncome":20255857462,"netIncome":13681175319,"controllingNetIncome":null,"ebitda":30133124161,"fcff":11612887030,"cfo":25947462045,"capex":16706055792,"totalAssets":332756097073,"totalLiabilities":204574219413,"totalEquity":128181877660,"cash":17828585397,"totalDebt":107783968109},{"fiscalYear":2019,"statement":"별도","revenue":386613876094,"operatingIncome":26519837073,"netIncome":18937764327,"controllingNetIncome":null,"ebitda":38573904837,"fcff":24091209837,"cfo":34505074301,"capex":12659383000,"totalAssets":332902889749,"totalLiabilities":190854656820,"totalEquity":142048232929,"cash":6480937982,"totalDebt":86830764901},{"fiscalYear":2020,"statement":"별도","revenue":381538639859,"operatingIncome":23452545816,"netIncome":16206196525,"controllingNetIncome":null,"ebitda":35851935285,"fcff":24862127616,"cfo":34494696438,"capex":11425422953,"totalAssets":327040458032,"totalLiabilities":174367096569,"totalEquity":152673361463,"cash":15451750622,"totalDebt":76577822777},{"fiscalYear":2021,"statement":"별도","revenue":381212215741,"operatingIncome":15876288553,"netIncome":13098370031,"controllingNetIncome":null,"ebitda":27848708931,"fcff":28579155137,"cfo":34483558830,"capex":7246252303,"totalAssets":324569691616,"totalLiabilities":164015182221,"totalEquity":160554509395,"cash":27675434314,"totalDebt":53670230027},{"fiscalYear":2022,"statement":"별도","revenue":413638464749,"operatingIncome":17588318271,"netIncome":27057204288,"controllingNetIncome":null,"ebitda":29418038216,"fcff":18032570615,"cfo":24552556522,"capex":7143963082,"totalAssets":330163311049,"totalLiabilities":137897080146,"totalEquity":192266230903,"cash":29078034412,"totalDebt":21698825729},{"fiscalYear":2023,"statement":"별도","revenue":434728792634,"operatingIncome":28440130656,"netIncome":23453590442,"controllingNetIncome":null,"ebitda":41213026383,"fcff":-37271124349,"cfo":19892034541,"capex":57365441402,"totalAssets":338608141951,"totalLiabilities":133792953090,"totalEquity":204815188861,"cash":6403191163,"totalDebt":14014335577},{"fiscalYear":2024,"statement":"별도","revenue":438102375193,"operatingIncome":21046933550,"netIncome":16776470234,"controllingNetIncome":null,"ebitda":38659306893,"fcff":16585575382,"cfo":33569930007,"capex":17831018041,"totalAssets":350878102877,"totalLiabilities":135725043126,"totalEquity":215153059751,"cash":14439377991,"totalDebt":19033780627},{"fiscalYear":2025,"statement":"별도","revenue":444838419779,"operatingIncome":15265165837,"netIncome":12326322962,"controllingNetIncome":null,"ebitda":26719468614,"fcff":17875078450,"cfo":21197110829,"capex":3982573224,"totalAssets":354970413163,"totalLiabilities":127447455604,"totalEquity":227522957559,"cash":17429012303,"totalDebt":12000000000}],"quarterly":[{"stockCode":"264900","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":108458446993,"operatingIncome":2713587066,"netIncome":1946260264,"prevYearRevenue":106290913335,"prevYearOperatingIncome":5056198565,"prevYearNetIncome":3746618134,"source":"11014","updatedAt":"2026-08-26T22:27:17.616Z"},{"stockCode":"264900","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":112457476392,"operatingIncome":1714121231,"netIncome":1837353464,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:17.619Z"},{"stockCode":"264900","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":108355465233,"operatingIncome":4040744305,"netIncome":3415035171,"prevYearRevenue":109526856723,"prevYearOperatingIncome":6271948023,"prevYearNetIncome":4989346620,"source":"11013","updatedAt":"2026-08-26T22:27:17.104Z"},{"stockCode":"264900","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":110668996156,"operatingIncome":3527298612,"netIncome":3027623159,"prevYearRevenue":114395639671,"prevYearOperatingIncome":4565509517,"prevYearNetIncome":3553362614,"source":"11012","updatedAt":"2026-08-26T22:27:17.360Z"}]}