{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/024950","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":"024950","name":"삼천리자전거","market":"KOSDAQ","sector":"생활용품 도매업","lastPrice":4365,"marketCap":54126000000,"sharesOutstanding":12400000,"asOf":"2026-09-26T15:09:35.335Z"},"valuation":{"fiscalYear":2025,"per":9.22,"perTtm":4.58,"ttmPeriod":"25Q3~26Q2","pbr":0.55,"psr":0.31,"evEbitda":null,"ev":50435230478,"fcff":null,"fcffYield":null,"roe":0.0614,"revenueGrowth":{"y1":0.0893,"y3":0.1473,"y5":0.0775},"operatingIncomeGrowth":{"y1":3.123,"y3":1.2177,"y5":0.0265},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.151Z"},"price":{"high52w":6859.527,"low52w":3010,"fromHigh":-0.3637,"returns":[{"label":"1개월","value":-0.0469},{"label":"3개월","value":0.4502},{"label":"6개월","value":-0.2409},{"label":"1년","value":-0.3381},{"label":"3년","value":-0.4672},{"label":"5년","value":-0.6834}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":2.4,"payoutPct":10.4},{"fiscalYear":2021,"dps":150,"yieldPct":1.45,"payoutPct":41.67},{"fiscalYear":2020,"dps":200,"yieldPct":2.28,"payoutPct":16.82},{"fiscalYear":2017,"dps":100,"yieldPct":1.09,"payoutPct":32.65}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":79612479299,"operatingIncome":-16980300348,"netIncome":-15363203879,"controllingNetIncome":-13977661850,"ebitda":-8799740836,"fcff":-7789213118,"cfo":-8101990682,"capex":1392420507,"totalAssets":161804733705,"totalLiabilities":72768786437,"totalEquity":89035947268,"cash":3283899304,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":87105783517,"operatingIncome":-8241460328,"netIncome":-8322500308,"controllingNetIncome":-7753262990,"ebitda":-3261660287,"fcff":5934896842,"cfo":4174308818,"capex":46393805,"totalAssets":146726691011,"totalLiabilities":67209546746,"totalEquity":79517144265,"cash":2600996728,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":120849937238,"operatingIncome":10903084302,"netIncome":13156700821,"controllingNetIncome":13156700821,"ebitda":11585214956,"fcff":15539914454,"cfo":13849569644,"capex":88300000,"totalAssets":126893302002,"totalLiabilities":33471711509,"totalEquity":93421590493,"cash":8209789694,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":127268431960,"operatingIncome":10845931913,"netIncome":4355666002,"controllingNetIncome":4355666002,"ebitda":12005565764,"fcff":7874919694,"cfo":7890780701,"capex":413338271,"totalAssets":122865943771,"totalLiabilities":23859608899,"totalEquity":99006334872,"cash":8943211030,"totalDebt":10000000000},{"fiscalYear":2022,"statement":"연결","revenue":116235211617,"operatingIncome":1139154482,"netIncome":-5040427448,"controllingNetIncome":-5040427448,"ebitda":1447715095,"fcff":-5726568125,"cfo":-5914774727,"capex":496145538,"totalAssets":142666966956,"totalLiabilities":49245854713,"totalEquity":93421112243,"cash":17108434966,"totalDebt":36392886968},{"fiscalYear":2023,"statement":"연결","revenue":106783297522,"operatingIncome":-6290389338,"netIncome":6200377346,"controllingNetIncome":5098638092,"ebitda":null,"fcff":-2444488398,"cfo":-2560907296,"capex":1647438061,"totalAssets":271350680444,"totalLiabilities":113999836979,"totalEquity":157350843465,"cash":9702136948,"totalDebt":36580001801},{"fiscalYear":2024,"statement":"연결","revenue":161167353566,"operatingIncome":3013641806,"netIncome":1642308771,"controllingNetIncome":-99101316,"ebitda":4686033942,"fcff":15487053364,"cfo":14476940677,"capex":436196047,"totalAssets":281334013848,"totalLiabilities":121637359365,"totalEquity":159696654483,"cash":37773906484,"totalDebt":35273352909},{"fiscalYear":2025,"statement":"연결","revenue":175559935938,"operatingIncome":12425252616,"netIncome":11578403106,"controllingNetIncome":5867778963,"ebitda":null,"fcff":null,"cfo":31988415052,"capex":null,"totalAssets":298998412143,"totalLiabilities":126069511150,"totalEquity":172928900993,"cash":38690769522,"totalDebt":35000000000}],"quarterly":[{"stockCode":"024950","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":40693335802,"operatingIncome":6908680627,"netIncome":6166940633,"prevYearRevenue":43589260288,"prevYearOperatingIncome":1246146844,"prevYearNetIncome":1355179141,"source":"11014","updatedAt":"2026-08-26T22:30:25.263Z"},{"stockCode":"024950","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":38525138446,"operatingIncome":-1897922889,"netIncome":-1720876662,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:25.266Z"},{"stockCode":"024950","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":42465321747,"operatingIncome":2262897362,"netIncome":3926042133,"prevYearRevenue":47296056487,"prevYearOperatingIncome":1306005346,"prevYearNetIncome":1974231840,"source":"11013","updatedAt":"2026-08-26T22:30:24.747Z"},{"stockCode":"024950","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":49883042815,"operatingIncome":3280204458,"netIncome":3452951269,"prevYearRevenue":49045405203,"prevYearOperatingIncome":6108489532,"prevYearNetIncome":5158107295,"source":"11012","updatedAt":"2026-08-26T22:30:25.016Z"}]}