{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002420","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":"002420","name":"세기상사","market":"KOSPI","sector":"연료 소매업","lastPrice":6290,"marketCap":196045990360,"sharesOutstanding":31167884,"asOf":"2026-09-26T15:09:35.253Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":7.99,"psr":6.7,"evEbitda":259.95,"ev":211909952660,"fcff":-587740036,"fcffYield":-0.0028,"roe":-0.0653,"revenueGrowth":{"y1":-0.087,"y3":-0.0463,"y5":0.6726},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.576Z"},"price":{"high52w":6930,"low52w":4495,"fromHigh":-0.0924,"returns":[{"label":"1개월","value":0.0536},{"label":"3개월","value":0.219},{"label":"6개월","value":0.1735},{"label":"1년","value":0.1232},{"label":"3년","value":-0.0989},{"label":"5년","value":-0.6081}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":5182509391,"operatingIncome":-386636320,"netIncome":-345959561,"controllingNetIncome":null,"ebitda":206630641,"fcff":8228647,"cfo":-159573757,"capex":153992856,"totalAssets":42664004021,"totalLiabilities":19318520999,"totalEquity":23345483022,"cash":293962317,"totalDebt":12250000000},{"fiscalYear":2019,"statement":"별도","revenue":5146682984,"operatingIncome":-456521470,"netIncome":-941242588,"controllingNetIncome":null,"ebitda":210395327,"fcff":-278208043,"cfo":-533124464,"capex":76587273,"totalAssets":41553081175,"totalLiabilities":19117276020,"totalEquity":22435805155,"cash":321042723,"totalDebt":12367900000},{"fiscalYear":2020,"statement":"별도","revenue":2234196226,"operatingIncome":-1202523191,"netIncome":-1536832840,"controllingNetIncome":null,"ebitda":-582349218,"fcff":-882746027,"cfo":-1167166286,"capex":5120550,"totalAssets":40517198620,"totalLiabilities":19870636733,"totalEquity":20646561887,"cash":619574823,"totalDebt":7000000000},{"fiscalYear":2021,"statement":"별도","revenue":17880222962,"operatingIncome":-1552340389,"netIncome":-1944921160,"controllingNetIncome":null,"ebitda":-838376631,"fcff":-5013465819,"cfo":-1855023272,"capex":3545219336,"totalAssets":46388872657,"totalLiabilities":27800152526,"totalEquity":18588720131,"cash":1102207015,"totalDebt":13000000000},{"fiscalYear":2022,"statement":"별도","revenue":33710303333,"operatingIncome":-789291696,"netIncome":-1271122483,"controllingNetIncome":null,"ebitda":103463934,"fcff":-1362610891,"cfo":-1767796748,"capex":83058000,"totalAssets":51641840702,"totalLiabilities":25060643077,"totalEquity":26581197625,"cash":1575310121,"totalDebt":17500000000},{"fiscalYear":2023,"statement":"별도","revenue":31328511051,"operatingIncome":-815790576,"netIncome":-1559060836,"controllingNetIncome":null,"ebitda":80630193,"fcff":-1496300170,"cfo":-274482861,"capex":1927449852,"totalAssets":50999114290,"totalLiabilities":23943612178,"totalEquity":27055502112,"cash":2370341009,"totalDebt":16500000000},{"fiscalYear":2024,"statement":"별도","revenue":32031845759,"operatingIncome":-1975504652,"netIncome":-2822596101,"controllingNetIncome":null,"ebitda":-922473565,"fcff":-1780556833,"cfo":-1572686124,"capex":804880500,"totalAssets":50104587055,"totalLiabilities":25782660593,"totalEquity":24321926462,"cash":2041313353,"totalDebt":18877987728},{"fiscalYear":2025,"statement":"별도","revenue":29245475900,"operatingIncome":-569830419,"netIncome":-1596471433,"controllingNetIncome":null,"ebitda":815206932,"fcff":-587740036,"cfo":-860029289,"capex":236293718,"totalAssets":49296981785,"totalLiabilities":24749603292,"totalEquity":24547378493,"cash":1820646236,"totalDebt":17684608536}],"quarterly":[{"stockCode":"002420","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":7640190804,"operatingIncome":21909334,"netIncome":-110744351,"prevYearRevenue":7894629527,"prevYearOperatingIncome":-333966118,"prevYearNetIncome":-503603306,"source":"11014","updatedAt":"2026-08-26T22:24:52.658Z"},{"stockCode":"002420","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":7428201603,"operatingIncome":212679633,"netIncome":-385863475,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:52.659Z"},{"stockCode":"002420","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":7165374309,"operatingIncome":160267067,"netIncome":13589807,"prevYearRevenue":6920804658,"prevYearOperatingIncome":-721760621,"prevYearNetIncome":-878147029,"source":"11013","updatedAt":"2026-08-26T22:24:52.136Z"},{"stockCode":"002420","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":9125576850,"operatingIncome":-167045907,"netIncome":-305270078,"prevYearRevenue":7256278835,"prevYearOperatingIncome":-82658765,"prevYearNetIncome":-221716578,"source":"11012","updatedAt":"2026-08-26T22:24:52.401Z"}]}