{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/011810","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":"011810","name":"STX","market":"KOSPI","sector":"상품 종합 도매업","lastPrice":3530,"marketCap":109493282310,"sharesOutstanding":31017927,"asOf":"2026-09-26T15:09:35.308Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":null,"psr":0.17,"evEbitda":null,"ev":96876282310,"fcff":46410240000,"fcffYield":0.4791,"roe":null,"revenueGrowth":{"y1":-0.2253,"y3":-0.1859,"y5":-0.0805},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.301Z"},"price":{"high52w":3530,"low52w":3530,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":-0.8235},{"label":"5년","value":-0.2376}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1502985000000,"operatingIncome":-14778000000,"netIncome":9107000000,"controllingNetIncome":9107000000,"ebitda":null,"fcff":-36939737084,"cfo":-48114000000,"capex":574000000,"totalAssets":554061000000,"totalLiabilities":490033000000,"totalEquity":64028000000,"cash":44279000000,"totalDebt":331529000000},{"fiscalYear":2019,"statement":"연결","revenue":1471164000000,"operatingIncome":1748000000,"netIncome":-33218000000,"controllingNetIncome":-32810000000,"ebitda":null,"fcff":8086380000,"cfo":528000000,"capex":3027000000,"totalAssets":560107000000,"totalLiabilities":503816000000,"totalEquity":56291000000,"cash":40025000000,"totalDebt":332145000000},{"fiscalYear":2020,"statement":"연결","revenue":975567000000,"operatingIncome":-493000000,"netIncome":-20448000000,"controllingNetIncome":-20437000000,"ebitda":null,"fcff":61257140000,"cfo":57915000000,"capex":4585000000,"totalAssets":617563000000,"totalLiabilities":535834000000,"totalEquity":81729000000,"cash":26120000000,"totalDebt":362719000000},{"fiscalYear":2021,"statement":"연결","revenue":925509000000,"operatingIncome":9040000000,"netIncome":-23318000000,"controllingNetIncome":-15275000000,"ebitda":null,"fcff":-23171740000,"cfo":-12528000000,"capex":18262000000,"totalAssets":676149000000,"totalLiabilities":553619000000,"totalEquity":122530000000,"cash":19596000000,"totalDebt":350773000000},{"fiscalYear":2022,"statement":"연결","revenue":1188575000000,"operatingIncome":-1955000000,"netIncome":-18650000000,"controllingNetIncome":-13554000000,"ebitda":29002000000,"fcff":-78560100000,"cfo":-84572000000,"capex":4444000000,"totalAssets":741784000000,"totalLiabilities":639377000000,"totalEquity":102407000000,"cash":18733000000,"totalDebt":441191000000},{"fiscalYear":2023,"statement":"연결","revenue":903772000000,"operatingIncome":-15004000000,"netIncome":-50368000000,"controllingNetIncome":-50537000000,"ebitda":-4353000000,"fcff":-45578480000,"cfo":-61243000000,"capex":3082000000,"totalAssets":578680000000,"totalLiabilities":430038000000,"totalEquity":148642000000,"cash":48374000000,"totalDebt":317968000000},{"fiscalYear":2024,"statement":"연결","revenue":827800000000,"operatingIncome":-8709000000,"netIncome":-40885000000,"controllingNetIncome":-44002000000,"ebitda":-3815000000,"fcff":48271420000,"cfo":34951000000,"capex":5079000000,"totalAssets":576408000000,"totalLiabilities":457751000000,"totalEquity":118657000000,"cash":44975000000,"totalDebt":326910000000},{"fiscalYear":2025,"statement":"연결","revenue":641312000000,"operatingIncome":-61945000000,"netIncome":-166411000000,"controllingNetIncome":-166172000000,"ebitda":-52214000000,"fcff":46410240000,"cfo":34501000000,"capex":1630000000,"totalAssets":461095000000,"totalLiabilities":510537000000,"totalEquity":-49442000000,"cash":26577000000,"totalDebt":13960000000}],"quarterly":[{"stockCode":"011810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":182615000000,"operatingIncome":-3982000000,"netIncome":-17101000000,"prevYearRevenue":240862000000,"prevYearOperatingIncome":-484000000,"prevYearNetIncome":-601000000,"source":"11014","updatedAt":"2026-08-26T22:27:00.050Z"},{"stockCode":"011810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":122441000000,"operatingIncome":-43857000000,"netIncome":-125769000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:00.054Z"},{"stockCode":"011810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":59973000000,"operatingIncome":-9865000000,"netIncome":-44612000000,"prevYearRevenue":179751000000,"prevYearOperatingIncome":-2925000000,"prevYearNetIncome":-5211000000,"source":"11013","updatedAt":"2026-08-26T22:26:59.527Z"},{"stockCode":"011810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":42377000000,"operatingIncome":-18939000000,"netIncome":-57471000000,"prevYearRevenue":156505000000,"prevYearOperatingIncome":-11181000000,"prevYearNetIncome":-18330000000,"source":"11012","updatedAt":"2026-08-26T22:26:59.772Z"}]}