{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/000120","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":"000120","name":"CJ대한통운","market":"KOSPI","sector":"도로 화물 운송업","lastPrice":71300,"marketCap":1626520127200,"sharesOutstanding":22812344,"asOf":"2026-09-26T15:09:35.218Z"},"valuation":{"fiscalYear":2025,"per":6.72,"perTtm":6.94,"ttmPeriod":"25Q3~26Q2","pbr":0.39,"psr":0.13,"evEbitda":6.43,"ev":5187729550776,"fcff":414092592359,"fcffYield":0.0798,"roe":0.0598,"revenueGrowth":{"y1":0.0139,"y3":0.0042,"y5":0.0265},"operatingIncomeGrowth":{"y1":-0.0426,"y3":0.0726,"y5":0.0933},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.568Z"},"price":{"high52w":145700,"low52w":70500,"fromHigh":-0.5106,"returns":[{"label":"1개월","value":-0.0273},{"label":"3개월","value":-0.007},{"label":"6개월","value":-0.341},{"label":"1년","value":-0.1337},{"label":"3년","value":-0.1176},{"label":"5년","value":-0.5626}]},"dividends":[{"fiscalYear":2025,"dps":800,"yieldPct":0.8,"payoutPct":6.6},{"fiscalYear":2024,"dps":800,"yieldPct":1,"payoutPct":6.4},{"fiscalYear":2023,"dps":500,"yieldPct":0.4,"payoutPct":4.4},{"fiscalYear":2022,"dps":500,"yieldPct":0.5,"payoutPct":5.5}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":5055766403519,"operatingIncome":186633717812,"netIncome":48984004454,"controllingNetIncome":45943093290,"ebitda":311776056917,"fcff":100283631543,"cfo":171874164786,"capex":106133178051,"totalAssets":4500489063722,"totalLiabilities":2128783996099,"totalEquity":2371705067623,"cash":100091430506,"totalDebt":1399629706122},{"fiscalYear":2016,"statement":"연결","revenue":6081945642204,"operatingIncome":228444490415,"netIncome":68210130933,"controllingNetIncome":55791183005,"ebitda":373423713237,"fcff":-15464723,"cfo":208404672468,"capex":243312730501,"totalAssets":5521193038772,"totalLiabilities":2781927820952,"totalEquity":2739265217820,"cash":138707350243,"totalDebt":1766082225774},{"fiscalYear":2017,"statement":"연결","revenue":7110391207800,"operatingIncome":235651420434,"netIncome":38887844435,"controllingNetIncome":31483355602,"ebitda":396998986514,"fcff":-244234146944,"cfo":246413341230,"capex":523847879914,"totalAssets":6308948690026,"totalLiabilities":3526210931546,"totalEquity":2782737758480,"cash":154297914675,"totalDebt":2196690573104},{"fiscalYear":2018,"statement":"연결","revenue":9219680477069,"operatingIncome":242686925620,"netIncome":66600069013,"controllingNetIncome":52667426926,"ebitda":456379322091,"fcff":-439409360589,"cfo":61914215815,"capex":558868894099,"totalAssets":7868566775246,"totalLiabilities":4737828934873,"totalEquity":3130737840373,"cash":163334766909,"totalDebt":2874631676602},{"fiscalYear":2019,"statement":"연결","revenue":10415108625820,"operatingIncome":307186346174,"netIncome":50889855210,"controllingNetIncome":39726701152,"ebitda":541916738266,"fcff":489842667398,"cfo":849229005556,"capex":434481207318,"totalAssets":9110016110171,"totalLiabilities":5454770837946,"totalEquity":3655245272225,"cash":220910016916,"totalDebt":3111983995769},{"fiscalYear":2020,"statement":"연결","revenue":10781127150206,"operatingIncome":325337561292,"netIncome":142623241320,"controllingNetIncome":123030232111,"ebitda":600976978518,"fcff":308705683806,"cfo":572347643891,"capex":337438352474,"totalAssets":9643498959607,"totalLiabilities":5603556698067,"totalEquity":4039942261540,"cash":387621293497,"totalDebt":3242748996246},{"fiscalYear":2021,"statement":"연결","revenue":11343651787492,"operatingIncome":343880765667,"netIncome":158279696245,"controllingNetIncome":54742329035,"ebitda":1200261257185,"fcff":142569885339,"cfo":344143274398,"capex":261356258405,"totalAssets":8993928516384,"totalLiabilities":4977570577451,"totalEquity":4016357938933,"cash":229501708263,"totalDebt":2813774686478},{"fiscalYear":2022,"statement":"연결","revenue":12130712862374,"operatingIncome":411786887242,"netIncome":196821784424,"controllingNetIncome":181552551813,"ebitda":621410624718,"fcff":391672552278,"cfo":622939080023,"capex":305113055984,"totalAssets":9693299818264,"totalLiabilities":5658991479602,"totalEquity":4034308338662,"cash":582914148949,"totalDebt":3603914383779},{"fiscalYear":2023,"statement":"연결","revenue":11767893663269,"operatingIncome":480234863157,"netIncome":242876054885,"controllingNetIncome":224803078902,"ebitda":828524931082,"fcff":623130599167,"cfo":836599672323,"capex":318375225247,"totalAssets":9357587266747,"totalLiabilities":5314491023876,"totalEquity":4043096242871,"cash":290135224989,"totalDebt":2525813258242},{"fiscalYear":2024,"statement":"연결","revenue":12116761147160,"operatingIncome":530663067133,"netIncome":268320297629,"controllingNetIncome":248485572988,"ebitda":711682902078,"fcff":473586345865,"cfo":606203425256,"capex":239432814351,"totalAssets":9743855522383,"totalLiabilities":5518255667581,"totalEquity":4225599854802,"cash":277178323233,"totalDebt":3505772391222},{"fiscalYear":2025,"statement":"연결","revenue":12284652471280,"operatingIncome":508080820628,"netIncome":258742959823,"controllingNetIncome":242080917610,"ebitda":807367565956,"fcff":414092592359,"cfo":902359906502,"capex":609945643092,"totalAssets":10339205686286,"totalLiabilities":5899567981863,"totalEquity":4439637704423,"cash":307146405592,"totalDebt":3868355829168}],"quarterly":[{"stockCode":"000120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3066608005887,"operatingIncome":147907354731,"netIncome":73426555369,"prevYearRevenue":2975813507770,"prevYearOperatingIncome":141611194932,"prevYearNetIncome":59965743742,"source":"11014","updatedAt":"2026-08-26T22:20:09.549Z"},{"stockCode":"000120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3177050812933,"operatingIncome":159563391203,"netIncome":86153710801,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:09.551Z"},{"stockCode":"000120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3214545850775,"operatingIncome":92105347826,"netIncome":37943224687,"prevYearRevenue":2992585545195,"prevYearOperatingIncome":85366748157,"prevYearNetIncome":40977283248,"source":"11013","updatedAt":"2026-08-26T22:20:09.040Z"},{"stockCode":"000120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3379978742005,"operatingIncome":101566441444,"netIncome":36766682558,"prevYearRevenue":3048408107265,"prevYearOperatingIncome":115243326538,"prevYearNetIncome":58185410405,"source":"11012","updatedAt":"2026-08-26T22:20:09.297Z"}]}