{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/900300","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":"900300","name":"오가닉티코스메틱","market":"KOSDAQ","sector":"기타 금융업","lastPrice":3015,"marketCap":62048992455,"sharesOutstanding":20580097,"asOf":"2026-09-26T15:09:35.215Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":47.61,"psr":66.95,"evEbitda":null,"ev":61495782691,"fcff":-328434107,"fcffYield":-0.0053,"roe":-0.2949,"revenueGrowth":{"y1":0.0643,"y3":-0.0766,"y5":-0.1212},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.898Z"},"price":{"high52w":18516.703,"low52w":1561,"fromHigh":-0.8372,"returns":[{"label":"1개월","value":-0.1311},{"label":"3개월","value":0.3341},{"label":"6개월","value":-0.3105},{"label":"1년","value":-0.7791},{"label":"3년","value":-0.9473},{"label":"5년","value":-0.9889}]},"dividends":[{"fiscalYear":2018,"dps":79,"yieldPct":2.99,"payoutPct":10},{"fiscalYear":2017,"dps":46,"yieldPct":1.5,"payoutPct":12}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1442325933,"operatingIncome":366672064,"netIncome":264760115,"controllingNetIncome":null,"ebitda":388786502,"fcff":341091067,"cfo":342435232,"capex":2270914,"totalAssets":1673581021,"totalLiabilities":166819209,"totalEquity":1506761812,"cash":763467032,"totalDebt":20000000},{"fiscalYear":2019,"statement":"연결","revenue":1777226955,"operatingIncome":272242809,"netIncome":188634515,"controllingNetIncome":null,"ebitda":306100872,"fcff":371391650,"cfo":405901473,"capex":35300000,"totalAssets":1822622970,"totalLiabilities":153702656,"totalEquity":1668920314,"cash":620426812,"totalDebt":25575005},{"fiscalYear":2020,"statement":"연결","revenue":1768511438,"operatingIncome":80995254,"netIncome":46082441,"controllingNetIncome":null,"ebitda":108902776,"fcff":191427132,"cfo":240045830,"capex":49292035,"totalAssets":2079955549,"totalLiabilities":229386509,"totalEquity":1850569040,"cash":607962828,"totalDebt":138117595},{"fiscalYear":2021,"statement":"연결","revenue":1524539260,"operatingIncome":95284178,"netIncome":44594993,"controllingNetIncome":null,"ebitda":117273721,"fcff":578659734,"cfo":578058970,"capex":0,"totalAssets":2401629964,"totalLiabilities":249926845,"totalEquity":2151703119,"cash":475193349,"totalDebt":136928810},{"fiscalYear":2022,"statement":"연결","revenue":1177133763,"operatingIncome":-333344351,"netIncome":-495311828,"controllingNetIncome":null,"ebitda":-307742593,"fcff":373613786,"cfo":373214166,"capex":0,"totalAssets":2340664138,"totalLiabilities":368358459,"totalEquity":1972305679,"cash":388301657,"totalDebt":25575005},{"fiscalYear":2023,"statement":"연결","revenue":965440088,"operatingIncome":-402150318,"netIncome":-433639803,"controllingNetIncome":-433639803,"ebitda":-396042879,"fcff":null,"cfo":-41655665,"capex":null,"totalAssets":1881419385,"totalLiabilities":452858094,"totalEquity":1428561291,"cash":227452578,"totalDebt":35142370},{"fiscalYear":2024,"statement":"연결","revenue":870730681,"operatingIncome":-340461210,"netIncome":-251018328,"controllingNetIncome":-251018296,"ebitda":-339570419,"fcff":null,"cfo":-186936046,"capex":null,"totalAssets":1662146023,"totalLiabilities":328669612,"totalEquity":1333476411,"cash":381976103,"totalDebt":3109100},{"fiscalYear":2025,"statement":"연결","revenue":926741227,"operatingIncome":-310836113,"netIncome":-388563337,"controllingNetIncome":-388830011,"ebitda":-309846802,"fcff":-328434107,"cfo":-328381050,"capex":111502,"totalAssets":1599148500,"totalLiabilities":295598906,"totalEquity":1303549594,"cash":554703001,"totalDebt":1493237}],"quarterly":[{"stockCode":"900300","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":234456983,"operatingIncome":-142114095,"netIncome":-126757087,"prevYearRevenue":270840531,"prevYearOperatingIncome":-133410129,"prevYearNetIncome":-141319339,"source":"11014","updatedAt":"2026-08-26T22:29:13.443Z"},{"stockCode":"900300","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":300932831,"operatingIncome":-24572003,"netIncome":-40470093,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:13.446Z"},{"stockCode":"900300","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":195053133,"operatingIncome":-34942460,"netIncome":-41266210,"prevYearRevenue":157342220,"prevYearOperatingIncome":-48769884,"prevYearNetIncome":-47200529,"source":"11013","updatedAt":"2026-08-26T22:29:12.939Z"}]}