{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/383220","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":"383220","name":"F&F","market":"KOSPI","sector":"봉제의복 제조업","lastPrice":68500,"marketCap":2624034637500,"sharesOutstanding":38307075,"asOf":"2026-09-26T15:09:35.560Z"},"valuation":{"fiscalYear":2025,"per":6.58,"perTtm":4.99,"ttmPeriod":"25Q3~26Q2","pbr":1.4,"psr":1.36,"evEbitda":4.25,"ev":2543390604518,"fcff":337230455991,"fcffYield":0.1326,"roe":0.2316,"revenueGrowth":{"y1":0.02,"y3":0.0225,"y5":null},"operatingIncomeGrowth":{"y1":0.0396,"y3":-0.0371,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.829Z"},"price":{"high52w":86100,"low52w":59500,"fromHigh":-0.2044,"returns":[{"label":"1개월","value":0.0856},{"label":"3개월","value":-0.068},{"label":"6개월","value":0.0538},{"label":"1년","value":0.077},{"label":"3년","value":-0.3938},{"label":"5년","value":-0.501}]},"dividends":[{"fiscalYear":2025,"dps":2700,"yieldPct":3.58,"payoutPct":25.39},{"fiscalYear":2024,"dps":1700,"yieldPct":3.13,"payoutPct":17.72},{"fiscalYear":2023,"dps":1700,"yieldPct":1.93,"payoutPct":15.25},{"fiscalYear":2022,"dps":1600,"yieldPct":1.13,"payoutPct":13.81},{"fiscalYear":2021,"dps":5500,"yieldPct":0.61,"payoutPct":18.64}],"annual":[{"fiscalYear":2021,"statement":"연결","revenue":1089172086930,"operatingIncome":322683779494,"netIncome":231925929728,"controllingNetIncome":231925929728,"ebitda":null,"fcff":277658851281,"cfo":291504267270,"capex":17230180892,"totalAssets":1146494709343,"totalLiabilities":599071742826,"totalEquity":547422966517,"cash":14565387864,"totalDebt":210642100000},{"fiscalYear":2022,"statement":"연결","revenue":1808894546708,"operatingIncome":524882680312,"netIncome":442664517277,"controllingNetIncome":441758153408,"ebitda":548358899424,"fcff":322069961002,"cfo":344071664610,"capex":29660464954,"totalAssets":1570179025400,"totalLiabilities":627006736608,"totalEquity":943172288792,"cash":101981078829,"totalDebt":195266850000},{"fiscalYear":2023,"statement":"연결","revenue":1978495535892,"operatingIncome":551835228989,"netIncome":425017760533,"controllingNetIncome":425073840979,"ebitda":567505005731,"fcff":411841825075,"cfo":477023578174,"capex":73974310360,"totalAssets":2005097998970,"totalLiabilities":687356585452,"totalEquity":1317741413518,"cash":219989971000,"totalDebt":295000000},{"fiscalYear":2024,"statement":"연결","revenue":1896009590086,"operatingIncome":450737459737,"netIncome":355959818501,"controllingNetIncome":360375370051,"ebitda":547494173133,"fcff":-91400986068,"cfo":398841092866,"capex":498939492117,"totalAssets":2285904738684,"totalLiabilities":708606516604,"totalEquity":1577298222080,"cash":119832549324,"totalDebt":203613950757},{"fiscalYear":2025,"statement":"연결","revenue":1933995926896,"operatingIncome":468574150329,"netIncome":400686468976,"controllingNetIncome":398531197364,"ebitda":598606763666,"fcff":337230455991,"cfo":355205411881,"capex":26537132255,"totalAssets":2651445897849,"totalLiabilities":772767015809,"totalEquity":1878678882040,"cash":325383761882,"totalDebt":244739728900}],"quarterly":[{"stockCode":"383220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":474257191766,"operatingIncome":128019678069,"netIncome":100695020466,"prevYearRevenue":450963437094,"prevYearOperatingIncome":108304866337,"prevYearNetIncome":79801033269,"source":"11014","updatedAt":"2026-08-26T22:19:50.353Z"},{"stockCode":"383220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":575251747519,"operatingIncome":132908182321,"netIncome":154783365167,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:50.354Z"},{"stockCode":"383220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":560898180961,"operatingIncome":153481999734,"netIncome":197556497674,"prevYearRevenue":505616173458,"prevYearOperatingIncome":123616388060,"prevYearNetIncome":82569404768,"source":"11013","updatedAt":"2026-08-26T22:19:49.866Z"},{"stockCode":"383220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":399621629202,"operatingIncome":86499071634,"netIncome":72987676491,"prevYearRevenue":378870814153,"prevYearOperatingIncome":84029901879,"prevYearNetIncome":62638678575,"source":"11012","updatedAt":"2026-08-26T22:19:50.114Z"}]}