{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/013000","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":"013000","name":"세우글로벌","market":"KOSPI","sector":"기타 전문 도매업","lastPrice":1189,"marketCap":34130281859,"sharesOutstanding":28705031,"asOf":"2026-09-26T15:09:35.312Z"},"valuation":{"fiscalYear":2025,"per":9.16,"perTtm":6.25,"ttmPeriod":"25Q3~26Q2","pbr":0.62,"psr":1.04,"evEbitda":11.8,"ev":30189335209,"fcff":3345449019,"fcffYield":0.1108,"roe":0.0699,"revenueGrowth":{"y1":-0.0891,"y3":0.052,"y5":0.0355},"operatingIncomeGrowth":{"y1":-0.0081,"y3":0.1601,"y5":0.06},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.637Z"},"price":{"high52w":1565,"low52w":1031,"fromHigh":-0.2403,"returns":[{"label":"1개월","value":-0.0593},{"label":"3개월","value":-0.0325},{"label":"6개월","value":-0.0675},{"label":"1년","value":0.1422},{"label":"3년","value":-0.0357},{"label":"5년","value":-0.8148}]},"dividends":[{"fiscalYear":2024,"dps":30,"yieldPct":2.42,"payoutPct":24.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":32240479595,"operatingIncome":470258353,"netIncome":528299060,"controllingNetIncome":528299060,"ebitda":726002463,"fcff":4446543295,"cfo":4600037971,"capex":153494676,"totalAssets":43410663224,"totalLiabilities":10746944345,"totalEquity":32663718879,"cash":13142764430,"totalDebt":6963007430},{"fiscalYear":2019,"statement":"연결","revenue":27468834782,"operatingIncome":1135908529,"netIncome":82817639,"controllingNetIncome":82817639,"ebitda":1320156899,"fcff":4203129471,"cfo":5417374156,"capex":1214244685,"totalAssets":45520999151,"totalLiabilities":5687963598,"totalEquity":39833035553,"cash":6243215390,"totalDebt":348161917},{"fiscalYear":2020,"statement":"별도","revenue":27452348123,"operatingIncome":1818515980,"netIncome":3096620696,"controllingNetIncome":null,"ebitda":3944708930,"fcff":2317693578,"cfo":2360261150,"capex":42567572,"totalAssets":47098886356,"totalLiabilities":4114500067,"totalEquity":42984386289,"cash":8611111425,"totalDebt":83097},{"fiscalYear":2021,"statement":"연결","revenue":32394255916,"operatingIncome":2614767167,"netIncome":2102124651,"controllingNetIncome":2102854263,"ebitda":2688051960,"fcff":1346461274,"cfo":1445030875,"capex":98569601,"totalAssets":49554900961,"totalLiabilities":4426591108,"totalEquity":45128309853,"cash":13418003263,"totalDebt":13060},{"fiscalYear":2022,"statement":"연결","revenue":28065827220,"operatingIncome":1558551419,"netIncome":1522190823,"controllingNetIncome":1524370757,"ebitda":1649809030,"fcff":2784748955,"cfo":2849547842,"capex":64798887,"totalAssets":49888720541,"totalLiabilities":4030128778,"totalEquity":45858591763,"cash":6235129070,"totalDebt":22641571},{"fiscalYear":2023,"statement":"연결","revenue":36127556606,"operatingIncome":2368614961,"netIncome":2554578917,"controllingNetIncome":2594480134,"ebitda":2665759026,"fcff":4013388281,"cfo":4212336538,"capex":198948257,"totalAssets":54508701606,"totalLiabilities":6056708886,"totalEquity":48451992720,"cash":3151511867,"totalDebt":27777135},{"fiscalYear":2024,"statement":"별도","revenue":35874839491,"operatingIncome":2453243138,"netIncome":3459384071,"controllingNetIncome":null,"ebitda":2506952847,"fcff":1771453898,"cfo":1855012715,"capex":83558817,"totalAssets":56576212583,"totalLiabilities":4747680537,"totalEquity":51828532046,"cash":8903522495,"totalDebt":22035869},{"fiscalYear":2025,"statement":"별도","revenue":32679926710,"operatingIncome":2433262939,"netIncome":3726090707,"controllingNetIncome":null,"ebitda":2558368312,"fcff":3345449019,"cfo":3428202422,"capex":82753403,"totalAssets":59366043111,"totalLiabilities":4608285899,"totalEquity":54757757212,"cash":3961023800,"totalDebt":20077150}],"quarterly":[{"stockCode":"013000","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":8168723696,"operatingIncome":653929554,"netIncome":1099542210,"prevYearRevenue":9108081843,"prevYearOperatingIncome":656241524,"prevYearNetIncome":878476106,"source":"11014","updatedAt":"2026-08-26T22:32:36.408Z"},{"stockCode":"013000","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":8189030394,"operatingIncome":507697040,"netIncome":1513397499,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:36.412Z"},{"stockCode":"013000","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":8666120735,"operatingIncome":716649118,"netIncome":1110101597,"prevYearRevenue":8233249092,"prevYearOperatingIncome":523294252,"prevYearNetIncome":672585576,"source":"11013","updatedAt":"2026-08-26T22:32:35.890Z"},{"stockCode":"013000","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":10836649045,"operatingIncome":923102877,"netIncome":1735225358,"prevYearRevenue":8088923528,"prevYearOperatingIncome":748342093,"prevYearNetIncome":440565422,"source":"11012","updatedAt":"2026-08-26T22:32:36.142Z"}]}