{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/007070","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":"007070","name":"GS리테일","market":"KOSPI","sector":"종합 소매업","lastPrice":23250,"marketCap":1943872398750,"sharesOutstanding":83607415,"asOf":"2026-09-26T15:09:35.288Z"},"valuation":{"fiscalYear":2025,"per":44.76,"perTtm":14.05,"ttmPeriod":"25Q3~26Q2","pbr":0.59,"psr":0.16,"evEbitda":5.03,"ev":3461686264073,"fcff":769578607914,"fcffYield":0.2223,"roe":0.0134,"revenueGrowth":{"y1":0.0284,"y3":0.0212,"y5":0.0617},"operatingIncomeGrowth":{"y1":0.2217,"y3":0.0602,"y5":0.0295},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.994Z"},"price":{"high52w":29450,"low52w":16150,"fromHigh":-0.2105,"returns":[{"label":"1개월","value":-0.0971},{"label":"3개월","value":0.0839},{"label":"6개월","value":0.0941},{"label":"1년","value":0.4203},{"label":"3년","value":-0.0169},{"label":"5년","value":-0.307}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":2.7,"payoutPct":115.4},{"fiscalYear":2024,"dps":500,"yieldPct":3.3,"payoutPct":null},{"fiscalYear":2023,"dps":500,"yieldPct":2.1,"payoutPct":292.6},{"fiscalYear":2022,"dps":430,"yieldPct":1.5,"payoutPct":108.7},{"fiscalYear":2021,"dps":1200,"yieldPct":3.9,"payoutPct":15},{"fiscalYear":2020,"dps":900,"yieldPct":2.6,"payoutPct":41.1},{"fiscalYear":2019,"dps":750,"yieldPct":1.9,"payoutPct":43.4},{"fiscalYear":2018,"dps":650,"yieldPct":1.6,"payoutPct":41.5}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":6273142139696,"operatingIncome":225793503700,"netIncome":166229574312,"controllingNetIncome":164207987246,"ebitda":null,"fcff":154310180118,"cfo":444016125378,"capex":289705945260,"totalAssets":4735505772307,"totalLiabilities":2576478489464,"totalEquity":2159027282843,"cash":65277510529,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":7402005717696,"operatingIncome":218058673531,"netIncome":273539184683,"controllingNetIncome":274282682044,"ebitda":386246510536,"fcff":82867715360,"cfo":434503795819,"capex":351636080459,"totalAssets":4721361656921,"totalLiabilities":2363836827061,"totalEquity":2357524829860,"cash":44011633396,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":8266567147681,"operatingIncome":165713643962,"netIncome":115101857483,"controllingNetIncome":118164521922,"ebitda":452099266683,"fcff":30926282970,"cfo":442233686482,"capex":424054212157,"totalAssets":5092274321040,"totalLiabilities":2698930353477,"totalEquity":2393343967563,"cash":90707007466,"totalDebt":264537527701},{"fiscalYear":2018,"statement":"연결","revenue":8691612313033,"operatingIncome":180259204265,"netIncome":132335836633,"controllingNetIncome":120595713210,"ebitda":522582769119,"fcff":29350300288,"cfo":324777732035,"capex":314090581354,"totalAssets":5098880172660,"totalLiabilities":2640531613192,"totalEquity":2458348559468,"cash":61747684288,"totalDebt":274876016500},{"fiscalYear":2019,"statement":"연결","revenue":9006928792999,"operatingIncome":238835955920,"netIncome":143624028195,"controllingNetIncome":133125874732,"ebitda":547316775904,"fcff":589438105168,"cfo":804329097136,"capex":249099288447,"totalAssets":7054847638519,"totalLiabilities":4504006759724,"totalEquity":2550840878795,"cash":57748168658,"totalDebt":2466554443200},{"fiscalYear":2020,"statement":"연결","revenue":8862318939407,"operatingIncome":252567215539,"netIncome":154521822927,"controllingNetIncome":168427551944,"ebitda":559774372479,"fcff":546369623237,"cfo":805979740330,"capex":307752516804,"totalAssets":7177767175769,"totalLiabilities":4510588585251,"totalEquity":2667178590518,"cash":36848067902,"totalDebt":2216801086776},{"fiscalYear":2021,"statement":"연결","revenue":9765695333837,"operatingIncome":208469084873,"netIncome":801275553361,"controllingNetIncome":815212419152,"ebitda":null,"fcff":374377719780,"cfo":714852180204,"capex":391518047478,"totalAssets":9455972982478,"totalLiabilities":5041586937987,"totalEquity":4414386044491,"cash":91361921043,"totalDebt":2145897347335},{"fiscalYear":2022,"statement":"연결","revenue":11226428523558,"operatingIncome":245131973064,"netIncome":47609804762,"controllingNetIncome":40438492178,"ebitda":590108975861,"fcff":390862878358,"cfo":712510440356,"capex":367387046300,"totalAssets":9832423124845,"totalLiabilities":5412417744683,"totalEquity":4420005380162,"cash":390477299341,"totalDebt":2415735677411},{"fiscalYear":2023,"statement":"연결","revenue":11612547920738,"operatingIncome":393955339623,"netIncome":22147526377,"controllingNetIncome":17678130361,"ebitda":731441396205,"fcff":557895884468,"cfo":894054386337,"capex":395843119679,"totalAssets":10042015942614,"totalLiabilities":5608276834883,"totalEquity":4433739107731,"cash":431765530031,"totalDebt":2171151475329},{"fiscalYear":2024,"statement":"연결","revenue":11626920274913,"operatingIncome":239104876913,"netIncome":9791708542,"controllingNetIncome":2547581467,"ebitda":1967748610316,"fcff":281806793273,"cfo":660183401064,"capex":445507904828,"totalAssets":7581643378910,"totalLiabilities":4400125241585,"totalEquity":3181518137325,"cash":93288757377,"totalDebt":2091289223615},{"fiscalYear":2025,"statement":"연결","revenue":11957421688837,"operatingIncome":292119604403,"netIncome":50239032621,"controllingNetIncome":43432989490,"ebitda":687635218929,"fcff":769578607914,"cfo":938584394003,"capex":234204359354,"totalAssets":7483097413933,"totalLiabilities":4207002646119,"totalEquity":3276094767814,"cash":294440001357,"totalDebt":1812253866680}],"quarterly":[{"stockCode":"007070","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3205418315567,"operatingIncome":111149163524,"netIncome":90290752567,"prevYearRevenue":3043107232238,"prevYearOperatingIncome":84479675062,"prevYearNetIncome":-63082478632,"source":"11014","updatedAt":"2026-08-26T22:19:54.111Z"},{"stockCode":"007070","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3025971692834,"operatingIncome":53320020685,"netIncome":-59085087127,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:54.114Z"},{"stockCode":"007070","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2854875935476,"operatingIncome":58274149464,"netIncome":42502982754,"prevYearRevenue":2749790258739,"prevYearOperatingIncome":41813549172,"prevYearNetIncome":4810249122,"source":"11013","updatedAt":"2026-08-26T22:19:53.634Z"},{"stockCode":"007070","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3175142890362,"operatingIncome":109407193186,"netIncome":64648505322,"prevYearRevenue":2976241421697,"prevYearOperatingIncome":85836871022,"prevYearNetIncome":14223118059,"source":"11012","updatedAt":"2026-08-26T22:19:53.873Z"}]}