{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/017940","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":"017940","name":"E1","market":"KOSPI","sector":"기타 전문 도매업","lastPrice":93500,"marketCap":641410000000,"sharesOutstanding":6860000,"asOf":"2026-09-26T15:09:35.324Z"},"valuation":{"fiscalYear":2025,"per":6.12,"perTtm":3.16,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.06,"evEbitda":16.12,"ev":7400680704207,"fcff":468324342568,"fcffYield":0.0633,"roe":0.0529,"revenueGrowth":{"y1":-0.0715,"y3":0.0916,"y5":0.2148},"operatingIncomeGrowth":{"y1":0.4892,"y3":0.0515,"y5":0.5231},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.196Z"},"price":{"high52w":112500,"low52w":71500,"fromHigh":-0.1689,"returns":[{"label":"1개월","value":-0.0391},{"label":"3개월","value":0.227},{"label":"6개월","value":-0.0788},{"label":"1년","value":0.2517},{"label":"3년","value":0.5455},{"label":"5년","value":0.5583}]},"dividends":[{"fiscalYear":2025,"dps":4550,"yieldPct":4.57,"payoutPct":25.1},{"fiscalYear":2024,"dps":3450,"yieldPct":5.22,"payoutPct":28.5},{"fiscalYear":2023,"dps":5150,"yieldPct":7.72,"payoutPct":14},{"fiscalYear":2022,"dps":3600,"yieldPct":7.56,"payoutPct":14.68},{"fiscalYear":2021,"dps":2200,"yieldPct":4.46,"payoutPct":9.65},{"fiscalYear":2020,"dps":2200,"yieldPct":4.82,"payoutPct":21.1},{"fiscalYear":2019,"dps":2200,"yieldPct":4.5,"payoutPct":-29.47},{"fiscalYear":2018,"dps":2000,"yieldPct":3.48,"payoutPct":14.81}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":4630199430898,"operatingIncome":14012873466,"netIncome":79242176252,"controllingNetIncome":78093829462,"ebitda":58003711894,"fcff":164619799972,"cfo":184738744613,"capex":53674169427,"totalAssets":3565388941484,"totalLiabilities":2249487466016,"totalEquity":1315901475468,"cash":99477933375,"totalDebt":1402989465473},{"fiscalYear":2019,"statement":"연결","revenue":4608269823064,"operatingIncome":106309924596,"netIncome":-52402496505,"controllingNetIncome":-43166845096,"ebitda":220197916763,"fcff":49558413600,"cfo":54693465173,"capex":39459732440,"totalAssets":3594979133031,"totalLiabilities":2391690337850,"totalEquity":1203288795181,"cash":77372510459,"totalDebt":1592432773101},{"fiscalYear":2020,"statement":"연결","revenue":3927554236615,"operatingIncome":39530859081,"netIncome":56330568928,"controllingNetIncome":60287879703,"ebitda":160692812880,"fcff":116551312912,"cfo":175086208080,"capex":84335493694,"totalAssets":3731448422489,"totalLiabilities":2487985637393,"totalEquity":1243462785096,"cash":153944384819,"totalDebt":1737141968504},{"fiscalYear":2021,"statement":"연결","revenue":5152300897477,"operatingIncome":5575314498,"netIncome":138568374513,"controllingNetIncome":131758227871,"ebitda":118142910239,"fcff":54323057694,"cfo":51299645517,"capex":25602762342,"totalAssets":3999326311289,"totalLiabilities":2625919365638,"totalEquity":1373406945651,"cash":104481999005,"totalDebt":1772453028474},{"fiscalYear":2022,"statement":"연결","revenue":7990767897663,"operatingIncome":278730692433,"netIncome":141465519787,"controllingNetIncome":141859118476,"ebitda":392394848199,"fcff":30340881711,"cfo":21479810002,"capex":28140251857,"totalAssets":4339655185507,"totalLiabilities":2829299481251,"totalEquity":1510355704256,"cash":72428315965,"totalDebt":1832505190208},{"fiscalYear":2023,"statement":"연결","revenue":7827737066529,"operatingIncome":93175065859,"netIncome":214389244510,"controllingNetIncome":213182997956,"ebitda":229720712353,"fcff":404671753242,"cfo":383350170750,"capex":29739341476,"totalAssets":4597407646185,"totalLiabilities":2899257176259,"totalEquity":1698150469926,"cash":181784017226,"totalDebt":1997673391980},{"fiscalYear":2024,"statement":"연결","revenue":11192411812013,"operatingIncome":217605533069,"netIncome":65597453043,"controllingNetIncome":62864926385,"ebitda":null,"fcff":-679137368200,"cfo":-793940664979,"capex":59799760159,"totalAssets":14539774932856,"totalLiabilities":12350698295631,"totalEquity":2189076637225,"cash":279535806586,"totalDebt":7870097110098},{"fiscalYear":2025,"statement":"연결","revenue":10392522604756,"operatingIncome":324063026338,"netIncome":114200487289,"controllingNetIncome":104790066993,"ebitda":459222052966,"fcff":468324342568,"cfo":377806668074,"capex":106431602338,"totalAssets":15915640404006,"totalLiabilities":13306387733271,"totalEquity":2609252670735,"cash":245901138624,"totalDebt":7005171842831}],"quarterly":[{"stockCode":"017940","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2417605057386,"operatingIncome":90884382805,"netIncome":50310393088,"prevYearRevenue":2784739672366,"prevYearOperatingIncome":7424857840,"prevYearNetIncome":17371305946,"source":"11014","updatedAt":"2026-08-26T22:21:10.073Z"},{"stockCode":"017940","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2943501559208,"operatingIncome":27285616805,"netIncome":-28591926361,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:10.076Z"},{"stockCode":"017940","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3585260140713,"operatingIncome":-156188703620,"netIncome":81665085104,"prevYearRevenue":2765824636496,"prevYearOperatingIncome":107051986081,"prevYearNetIncome":65175906847,"source":"11013","updatedAt":"2026-08-26T22:21:09.542Z"},{"stockCode":"017940","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4402807536610,"operatingIncome":117898702208,"netIncome":99298166768,"prevYearRevenue":2265591351666,"prevYearOperatingIncome":102177276771,"prevYearNetIncome":30161609099,"source":"11012","updatedAt":"2026-08-26T22:21:09.821Z"}]}