{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/406820","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":"406820","name":"뷰티스킨","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":2320,"marketCap":32795884240,"sharesOutstanding":14136157,"asOf":"2026-09-26T15:09:35.566Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.02,"psr":0.6,"evEbitda":null,"ev":25796041870,"fcff":1420993488,"fcffYield":0.0551,"roe":-0.0521,"revenueGrowth":{"y1":-0.3209,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.628Z"},"price":{"high52w":6850,"low52w":1560,"fromHigh":-0.6613,"returns":[{"label":"1개월","value":0.2153},{"label":"3개월","value":0.4872},{"label":"6개월","value":0.2473},{"label":"1년","value":-0.3864},{"label":"3년","value":-0.687},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2023,"statement":"연결","revenue":80903510908,"operatingIncome":-6076737802,"netIncome":-8650216233,"controllingNetIncome":-8639912820,"ebitda":-2000562327,"fcff":-17793647188,"cfo":-18348400384,"capex":330613700,"totalAssets":74235174948,"totalLiabilities":39139268837,"totalEquity":35095906111,"cash":3051118548,"totalDebt":1997134442},{"fiscalYear":2024,"statement":"연결","revenue":80871329493,"operatingIncome":-1212644659,"netIncome":-5675919002,"controllingNetIncome":-5062335572,"ebitda":null,"fcff":9364560368,"cfo":8889763372,"capex":656547629,"totalAssets":82994422434,"totalLiabilities":48046669279,"totalEquity":34947753155,"cash":13147764159,"totalDebt":6054371576},{"fiscalYear":2025,"statement":"연결","revenue":54922098935,"operatingIncome":-3158827820,"netIncome":-2148273140,"controllingNetIncome":-1727890657,"ebitda":-1831893748,"fcff":1420993488,"cfo":609932187,"capex":249047139,"totalAssets":87680194136,"totalLiabilities":55060074279,"totalEquity":32620119857,"cash":7714693022,"totalDebt":714850652}],"quarterly":[{"stockCode":"406820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11454009070,"operatingIncome":122688226,"netIncome":-255837268,"prevYearRevenue":18185238993,"prevYearOperatingIncome":-1276560205,"prevYearNetIncome":-1376748515,"source":"11014","updatedAt":"2026-08-26T22:33:39.327Z"},{"stockCode":"406820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10226819627,"operatingIncome":-779137502,"netIncome":1838479676,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:39.329Z"},{"stockCode":"406820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":12515890342,"operatingIncome":-1484387010,"netIncome":-2033302237,"prevYearRevenue":18695740030,"prevYearOperatingIncome":-777127258,"prevYearNetIncome":-1456007163,"source":"11013","updatedAt":"2026-08-26T22:33:38.857Z"},{"stockCode":"406820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":17475719265,"operatingIncome":412939179,"netIncome":-2723122244,"prevYearRevenue":14545530208,"prevYearOperatingIncome":-1725251286,"prevYearNetIncome":-2274908385,"source":"11012","updatedAt":"2026-08-26T22:33:39.089Z"}]}