{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/004170","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":"004170","name":"신세계","market":"KOSPI","sector":"종합 소매업","lastPrice":357500,"marketCap":3376652207500,"sharesOutstanding":9445181,"asOf":"2026-09-26T15:09:35.269Z"},"valuation":{"fiscalYear":2025,"per":242.28,"perTtm":14.58,"ttmPeriod":"25Q3~26Q2","pbr":0.76,"psr":0.49,"evEbitda":8.68,"ev":7866422337766,"fcff":489788933932,"fcffYield":0.0623,"roe":0.0032,"revenueGrowth":{"y1":0.0547,"y3":-0.0392,"y5":0.0776},"operatingIncomeGrowth":{"y1":0.0062,"y3":-0.094,"y5":0.4024},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.422Z"},"price":{"high52w":776000,"low52w":171500,"fromHigh":-0.5393,"returns":[{"label":"1개월","value":-0.1588},{"label":"3개월","value":-0.5169},{"label":"6개월","value":0.0608},{"label":"1년","value":0.9148},{"label":"3년","value":0.8806},{"label":"5년","value":0.344}]},"dividends":[{"fiscalYear":2025,"dps":5200,"yieldPct":1.6,"payoutPct":327.13},{"fiscalYear":2024,"dps":4500,"yieldPct":3.4,"payoutPct":36.61},{"fiscalYear":2023,"dps":4000,"yieldPct":2.3,"payoutPct":16.77},{"fiscalYear":2022,"dps":3750,"yieldPct":1.7,"payoutPct":9.08},{"fiscalYear":2021,"dps":3000,"yieldPct":1.18,"payoutPct":9.62},{"fiscalYear":2020,"dps":1500,"yieldPct":0.64,"payoutPct":-14.26},{"fiscalYear":2019,"dps":2000,"yieldPct":0.71,"payoutPct":3.74},{"fiscalYear":2018,"dps":2000,"yieldPct":0.79,"payoutPct":8.23}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":2563985167558,"operatingIncome":262134021712,"netIncome":433181912826,"controllingNetIncome":402106478752,"ebitda":274798648980,"fcff":-297105302767,"cfo":278606215573,"capex":629489077284,"totalAssets":7918168375576,"totalLiabilities":3857275265150,"totalEquity":4060893110426,"cash":44287674566,"totalDebt":1918367844887},{"fiscalYear":2016,"statement":"연결","revenue":2947485624099,"operatingIncome":251398879006,"netIncome":323364948921,"controllingNetIncome":227134906296,"ebitda":null,"fcff":-416143609987,"cfo":338736359970,"capex":800446571237,"totalAssets":9954538691643,"totalLiabilities":5261597935408,"totalEquity":4692940756235,"cash":78328791176,"totalDebt":2539282538038},{"fiscalYear":2017,"statement":"연결","revenue":3871416070963,"operatingIncome":345695650612,"netIncome":213610456649,"controllingNetIncome":182266248137,"ebitda":702770184788,"fcff":-4772672225,"cfo":357355145859,"capex":408364909557,"totalAssets":10151705101969,"totalLiabilities":5232178310572,"totalEquity":4919526791397,"cash":175486926579,"totalDebt":2548380057149},{"fiscalYear":2018,"statement":"연결","revenue":5185683014096,"operatingIncome":397350381386,"netIncome":284880100228,"controllingNetIncome":238978198022,"ebitda":471022377969,"fcff":-819133875,"cfo":331265089293,"capex":395129109569,"totalAssets":11101280507037,"totalLiabilities":6099112835740,"totalEquity":5002167671297,"cash":352460668105,"totalDebt":3167462102397},{"fiscalYear":2019,"statement":"연결","revenue":6394223581591,"operatingIncome":467798272893,"netIncome":593123359795,"controllingNetIncome":526442277703,"ebitda":1156845455571,"fcff":548865832397,"cfo":789940311999,"capex":335964919998,"totalAssets":13018488597582,"totalLiabilities":7503358313766,"totalEquity":5515130283816,"cash":177672685267,"totalDebt":4541729046693},{"fiscalYear":2020,"statement":"연결","revenue":4769279391849,"operatingIncome":88483188736,"netIncome":-69137654789,"controllingNetIncome":-103493560461,"ebitda":361453913722,"fcff":67082001538,"cfo":552374855466,"capex":485292853928,"totalAssets":12769110974270,"totalLiabilities":7711856252229,"totalEquity":5057254722041,"cash":388719002263,"totalDebt":4930145553423},{"fiscalYear":2021,"statement":"연결","revenue":6316435934254,"operatingIncome":517400647833,"netIncome":388866619073,"controllingNetIncome":306827154501,"ebitda":724749560234,"fcff":507626649737,"cfo":1104485593489,"capex":596858943752,"totalAssets":13644510517083,"totalLiabilities":7882059338197,"totalEquity":5762451178886,"cash":577787922195,"totalDebt":4593910573190},{"fiscalYear":2022,"statement":"연결","revenue":7812755198909,"operatingIncome":645448993543,"netIncome":547639875232,"controllingNetIncome":406065274588,"ebitda":772414447264,"fcff":505209497874,"cfo":903136486956,"capex":397926989082,"totalAssets":14348412322688,"totalLiabilities":8096632950057,"totalEquity":6251779372631,"cash":937972867859,"totalDebt":4568747701793},{"fiscalYear":2023,"statement":"연결","revenue":6357088542148,"operatingIncome":639780613579,"netIncome":311968012608,"controllingNetIncome":225111670925,"ebitda":1040991355667,"fcff":174721068857,"cfo":791433048452,"capex":616711979595,"totalAssets":14751983355128,"totalLiabilities":8411994526638,"totalEquity":6339988828490,"cash":802458635593,"totalDebt":4803980838161},{"fiscalYear":2024,"statement":"연결","revenue":6570412728809,"operatingIncome":477024306786,"netIncome":186608863964,"controllingNetIncome":107782477017,"ebitda":845192867279,"fcff":-132903837047,"cfo":775837615719,"capex":908741452766,"totalAssets":15071774121951,"totalLiabilities":8697075677726,"totalEquity":6374698444225,"cash":582471444560,"totalDebt":5094348744841},{"fiscalYear":2025,"statement":"연결","revenue":6929498818333,"operatingIncome":479961762138,"netIncome":64603501354,"controllingNetIncome":13937046414,"ebitda":906175337228,"fcff":489788933932,"cfo":990582722093,"capex":500793788161,"totalAssets":15833341277876,"totalLiabilities":9260975386061,"totalEquity":6572365891815,"cash":845128179533,"totalDebt":5334898309799}],"quarterly":[{"stockCode":"004170","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1636131871623,"operatingIncome":99753401154,"netIncome":48283443017,"prevYearRevenue":1540092934315,"prevYearOperatingIncome":92950127071,"prevYearNetIncome":36608621586,"source":"11014","updatedAt":"2026-08-26T22:19:26.548Z"},{"stockCode":"004170","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1933702356905,"operatingIncome":172535344877,"netIncome":-69091509608,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:26.553Z"},{"stockCode":"004170","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1847144650245,"operatingIncome":197824793751,"netIncome":145356596559,"prevYearRevenue":1665840480141,"prevYearOperatingIncome":132333499738,"prevYearNetIncome":77096433989,"source":"11013","updatedAt":"2026-08-26T22:19:26.048Z"},{"stockCode":"004170","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1780382086514,"operatingIncome":167133000915,"netIncome":106987192920,"prevYearRevenue":1693824109664,"prevYearOperatingIncome":75339516369,"prevYearNetIncome":8315133956,"source":"11012","updatedAt":"2026-08-26T22:19:26.295Z"}]}