{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001120","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":"001120","name":"LX인터내셔널","market":"KOSPI","sector":"상품 중개업","lastPrice":41400,"marketCap":1604664000000,"sharesOutstanding":38760000,"asOf":"2026-09-26T15:09:35.237Z"},"valuation":{"fiscalYear":2025,"per":11.32,"perTtm":11.16,"ttmPeriod":"25Q3~26Q2","pbr":0.58,"psr":0.1,"evEbitda":5.22,"ev":3246578365528,"fcff":183751190074,"fcffYield":0.0566,"roe":0.0522,"revenueGrowth":{"y1":0.0041,"y3":-0.0379,"y5":0.0817},"operatingIncomeGrowth":{"y1":-0.4027,"y3":-0.3286,"y5":0.1282},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.513Z"},"price":{"high52w":56700,"low52w":29550,"fromHigh":-0.2698,"returns":[{"label":"1개월","value":0.0852},{"label":"3개월","value":0.2176},{"label":"6개월","value":-0.1078},{"label":"1년","value":0.3019},{"label":"3년","value":0.4501},{"label":"5년","value":0.4251}]},"dividends":[{"fiscalYear":2025,"dps":2000,"yieldPct":5.5,"payoutPct":50.7},{"fiscalYear":2024,"dps":2000,"yieldPct":8.1,"payoutPct":40.9},{"fiscalYear":2023,"dps":1200,"yieldPct":3.8,"payoutPct":36.9},{"fiscalYear":2022,"dps":3000,"yieldPct":7.3,"payoutPct":20.9},{"fiscalYear":2021,"dps":2300,"yieldPct":8.6,"payoutPct":23.6},{"fiscalYear":2020,"dps":400,"yieldPct":1.6,"payoutPct":4.83},{"fiscalYear":2019,"dps":300,"yieldPct":2,"payoutPct":40.59},{"fiscalYear":2018,"dps":250,"yieldPct":1.6,"payoutPct":null}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":13224458801454,"operatingIncome":81691890701,"netIncome":-217094759148,"controllingNetIncome":-235443255093,"ebitda":null,"fcff":279598449383,"cfo":297706829195,"capex":56927653511,"totalAssets":5383467294038,"totalLiabilities":3840152671541,"totalEquity":1543314622497,"cash":528923854452,"totalDebt":1757707262281},{"fiscalYear":2016,"statement":"연결","revenue":11966717411723,"operatingIncome":174073738648,"netIncome":84750675793,"controllingNetIncome":58146087724,"ebitda":180901214394,"fcff":115678818084,"cfo":230322360953,"capex":136600136621,"totalAssets":5177266512940,"totalLiabilities":3531908415289,"totalEquity":1645358097651,"cash":311172521345,"totalDebt":1528012735015},{"fiscalYear":2017,"statement":"연결","revenue":12827237443495,"operatingIncome":212254345182,"netIncome":88184961031,"controllingNetIncome":60209850285,"ebitda":374541262224,"fcff":106357810344,"cfo":180614329883,"capex":105983465571,"totalAssets":4967601556415,"totalLiabilities":3382141120902,"totalEquity":1585460435513,"cash":395210646602,"totalDebt":1406582356068},{"fiscalYear":2018,"statement":"연결","revenue":9988224865921,"operatingIncome":165659349646,"netIncome":-35991404090,"controllingNetIncome":-70364878626,"ebitda":178665227590,"fcff":-68056861248,"cfo":30788924350,"capex":126266669852,"totalAssets":5038072460864,"totalLiabilities":3488534828304,"totalEquity":1549537632560,"cash":342013992404,"totalDebt":1430650553011},{"fiscalYear":2019,"statement":"연결","revenue":10530857111717,"operatingIncome":134784427823,"netIncome":-14860961304,"controllingNetIncome":28575012358,"ebitda":279337528804,"fcff":165431921637,"cfo":224957775577,"capex":97559925625,"totalAssets":4875982304085,"totalLiabilities":3327366254250,"totalEquity":1548616049835,"cash":423581791797,"totalDebt":1461992483029},{"fiscalYear":2020,"statement":"연결","revenue":11282632389570,"operatingIncome":159835470836,"netIncome":361606498922,"controllingNetIncome":297586971040,"ebitda":230581411019,"fcff":196029507561,"cfo":254785906848,"capex":87848149659,"totalAssets":5395942204029,"totalLiabilities":3637611206460,"totalEquity":1758330997569,"cash":689987899873,"totalDebt":1384514351897},{"fiscalYear":2021,"statement":"연결","revenue":16686532633651,"operatingIncome":656217086586,"netIncome":540331627454,"controllingNetIncome":350069144537,"ebitda":null,"fcff":92473419296,"cfo":175589706020,"capex":115582885687,"totalAssets":6746889021744,"totalLiabilities":4362644678498,"totalEquity":2384244343246,"cash":841882704808,"totalDebt":1569550824189},{"fiscalYear":2022,"statement":"연결","revenue":18759549404034,"operatingIncome":965543470335,"netIncome":779310807894,"controllingNetIncome":515223865636,"ebitda":null,"fcff":1057862401402,"cfo":1222885514751,"capex":208960928103,"totalAssets":7719007333629,"totalLiabilities":4682532060717,"totalEquity":3036475272912,"cash":1550674815272,"totalDebt":2196591297109},{"fiscalYear":2023,"statement":"연결","revenue":14514349869122,"operatingIncome":433109594096,"netIncome":193358801940,"controllingNetIncome":117082888989,"ebitda":null,"fcff":425128615221,"cfo":538338845529,"capex":176298871498,"totalAssets":7995340730864,"totalLiabilities":4920385836841,"totalEquity":3074954894023,"cash":1138908037970,"totalDebt":2547104864432},{"fiscalYear":2024,"statement":"연결","revenue":16637572685167,"operatingIncome":489185373375,"netIncome":269491720840,"controllingNetIncome":175694960423,"ebitda":null,"fcff":660253767391,"cfo":723748680744,"capex":135101698837,"totalAssets":8930865616216,"totalLiabilities":5611254021107,"totalEquity":3319611595109,"cash":1217957460879,"totalDebt":2817983506846},{"fiscalYear":2025,"statement":"연결","revenue":16706309561513,"operatingIncome":292193349331,"netIncome":158262048335,"controllingNetIncome":141810366263,"ebitda":621464562460,"fcff":183751190074,"cfo":694419646446,"capex":615866852572,"totalAssets":9328302981413,"totalLiabilities":5792595381529,"totalEquity":3535707599884,"cash":1423478736828,"totalDebt":3065393102356}],"quarterly":[{"stockCode":"001120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4507745768995,"operatingIncome":64790829323,"netIncome":47175513079,"prevYearRevenue":4560282839728,"prevYearOperatingIncome":154673581292,"prevYearNetIncome":120748466931,"source":"11014","updatedAt":"2026-08-26T22:20:17.392Z"},{"stockCode":"001120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4320062614398,"operatingIncome":55487923081,"netIncome":-55596087006,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:17.393Z"},{"stockCode":"001120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4211316023149,"operatingIncome":108890380312,"netIncome":73455327469,"prevYearRevenue":4048339780466,"prevYearOperatingIncome":116876130436,"prevYearNetIncome":110442672721,"source":"11013","updatedAt":"2026-08-26T22:20:16.860Z"},{"stockCode":"001120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4776320982024,"operatingIncome":117835472885,"netIncome":78763061815,"prevYearRevenue":3830161397654,"prevYearOperatingIncome":55038466491,"prevYearNetIncome":56239949541,"source":"11012","updatedAt":"2026-08-26T22:20:17.108Z"}]}