{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/026960","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":"026960","name":"동서","market":"KOSPI","sector":"음·식료품 및 담배 도매업","lastPrice":25500,"marketCap":2542350000000,"sharesOutstanding":99700000,"asOf":"2026-09-26T15:09:35.338Z"},"valuation":{"fiscalYear":2025,"per":17.55,"perTtm":17.41,"ttmPeriod":"25Q3~26Q2","pbr":1.48,"psr":4.77,"evEbitda":51.63,"ev":2506265820420,"fcff":104107612744,"fcffYield":0.0415,"roe":0.0848,"revenueGrowth":{"y1":0.09,"y3":-0.0143,"y5":0.0157},"operatingIncomeGrowth":{"y1":0.0193,"y3":0.0499,"y5":0.001},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.902Z"},"price":{"high52w":30300,"low52w":22950,"fromHigh":-0.1584,"returns":[{"label":"1개월","value":-0.0135},{"label":"3개월","value":0.1111},{"label":"6개월","value":-0.0693},{"label":"1년","value":-0.059},{"label":"3년","value":0.5161},{"label":"5년","value":-0.1312}]},"dividends":[{"fiscalYear":2025,"dps":1140,"yieldPct":3.9,"payoutPct":77.6},{"fiscalYear":2024,"dps":890,"yieldPct":3.2,"payoutPct":55.8},{"fiscalYear":2023,"dps":780,"yieldPct":4.1,"payoutPct":52.6},{"fiscalYear":2022,"dps":730,"yieldPct":3.4,"payoutPct":42.9},{"fiscalYear":2021,"dps":700,"yieldPct":2.3,"payoutPct":60.9},{"fiscalYear":2020,"dps":700,"yieldPct":2.1,"payoutPct":59},{"fiscalYear":2019,"dps":700,"yieldPct":3.8,"payoutPct":50.4},{"fiscalYear":2018,"dps":700,"yieldPct":3.7,"payoutPct":59.2}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":509394171661,"operatingIncome":48842390263,"netIncome":124966403904,"controllingNetIncome":121587482327,"ebitda":55528222008,"fcff":98739990665,"cfo":109312076308,"capex":10572085643,"totalAssets":1256369403098,"totalLiabilities":116289848927,"totalEquity":1140079554171,"cash":36311091099,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":513790349071,"operatingIncome":45602522072,"netIncome":122358706316,"controllingNetIncome":119036898340,"ebitda":52273329920,"fcff":101974400056,"cfo":106473070051,"capex":4498669995,"totalAssets":1327035011897,"totalLiabilities":129646302627,"totalEquity":1197388709270,"cash":30863782180,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":559080361343,"operatingIncome":47673462930,"netIncome":126070590926,"controllingNetIncome":122346157718,"ebitda":null,"fcff":108718558994,"cfo":111445725124,"capex":2733227511,"totalAssets":1387720935767,"totalLiabilities":143003571796,"totalEquity":1244717363971,"cash":35924278171,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":563524574106,"operatingIncome":43217606807,"netIncome":120396956562,"controllingNetIncome":116590932101,"ebitda":49854847560,"fcff":93252355396,"cfo":95372753005,"capex":2139868964,"totalAssets":1432202479586,"totalLiabilities":142001817922,"totalEquity":1290200661664,"cash":27266731596,"totalDebt":46658715},{"fiscalYear":2019,"statement":"연결","revenue":502235935419,"operatingIncome":38471985738,"netIncome":140545751689,"controllingNetIncome":136936403141,"ebitda":44640708439,"fcff":105601012226,"cfo":106779239598,"capex":1232859571,"totalAssets":1478277015581,"totalLiabilities":126335145726,"totalEquity":1351941869855,"cash":23032528461,"totalDebt":998180563},{"fiscalYear":2020,"statement":"연결","revenue":493040722301,"operatingIncome":45114689622,"netIncome":120588759228,"controllingNetIncome":117031086556,"ebitda":50408945923,"fcff":81131961705,"cfo":84004855459,"capex":2905393435,"totalAssets":1525770284059,"totalLiabilities":128513682208,"totalEquity":1397256601851,"cash":22093630814,"totalDebt":692268595},{"fiscalYear":2021,"statement":"연결","revenue":535327319245,"operatingIncome":38374679515,"netIncome":115145658677,"controllingNetIncome":113354764375,"ebitda":41516183462,"fcff":82847478272,"cfo":84765950306,"capex":1918472034,"totalAssets":1582577880310,"totalLiabilities":133970703050,"totalEquity":1448607177260,"cash":20526764934,"totalDebt":1904353031},{"fiscalYear":2022,"statement":"연결","revenue":556486608719,"operatingIncome":39175078067,"netIncome":169611048759,"controllingNetIncome":167855851714,"ebitda":43181090776,"fcff":83131430817,"cfo":86159438842,"capex":3028008025,"totalAssets":1627852719302,"totalLiabilities":82302460449,"totalEquity":1545550258853,"cash":20756866697,"totalDebt":2123462102},{"fiscalYear":2023,"statement":"연결","revenue":489695541569,"operatingIncome":43752486840,"netIncome":146302302445,"controllingNetIncome":144859290393,"ebitda":45956280418,"fcff":115059299225,"cfo":118090904703,"capex":3031605478,"totalAssets":1694019807604,"totalLiabilities":71145079813,"totalEquity":1622874727791,"cash":35097497319,"totalDebt":2748403267},{"fiscalYear":2024,"statement":"연결","revenue":488860392545,"operatingIncome":44476967156,"netIncome":159046264652,"controllingNetIncome":157251142776,"ebitda":51200322699,"fcff":111978152023,"cfo":113240689853,"capex":1262537830,"totalAssets":1779146551075,"totalLiabilities":69670001190,"totalEquity":1709476549885,"cash":29362996096,"totalDebt":4018637752},{"fiscalYear":2025,"statement":"연결","revenue":532878500925,"operatingIncome":45337393517,"netIncome":146463695390,"controllingNetIncome":144876386111,"ebitda":48545783554,"fcff":104107612744,"cfo":106243502438,"capex":2135889694,"totalAssets":1798366336076,"totalLiabilities":61087988594,"totalEquity":1737278347482,"cash":38923278454,"totalDebt":2839098874}],"quarterly":[{"stockCode":"026960","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":137322183792,"operatingIncome":13458776085,"netIncome":34035597867,"prevYearRevenue":116044830130,"prevYearOperatingIncome":10073266668,"prevYearNetIncome":32789972138,"source":"11014","updatedAt":"2026-08-26T22:19:45.764Z"},{"stockCode":"026960","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":129875349074,"operatingIncome":8372198305,"netIncome":27171159100,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:45.765Z"},{"stockCode":"026960","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":135283553465,"operatingIncome":10388496303,"netIncome":43627599313,"prevYearRevenue":128789889398,"prevYearOperatingIncome":11767385914,"prevYearNetIncome":44253331345,"source":"11013","updatedAt":"2026-08-26T22:19:45.264Z"},{"stockCode":"026960","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":135733871058,"operatingIncome":9836682557,"netIncome":41216142630,"prevYearRevenue":136891078661,"prevYearOperatingIncome":11739033213,"prevYearNetIncome":41003607078,"source":"11012","updatedAt":"2026-08-26T22:19:45.505Z"}]}