{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/031430","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":"031430","name":"신세계인터내셔날","market":"KOSPI","sector":"섬유, 의복, 신발 및 가죽제품 소매업","lastPrice":10510,"marketCap":367702860000,"sharesOutstanding":34986000,"asOf":"2026-09-26T15:09:35.342Z"},"valuation":{"fiscalYear":2025,"per":48.15,"perTtm":17.88,"ttmPeriod":"25Q3~26Q2","pbr":0.44,"psr":0.33,"evEbitda":84.65,"ev":721975435516,"fcff":18328972892,"fcffYield":0.0254,"roe":0.0091,"revenueGrowth":{"y1":-0.1518,"y3":-0.1061,"y5":-0.0349},"operatingIncomeGrowth":{"y1":-1.4283,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.001Z"},"price":{"high52w":16900,"low52w":9600,"fromHigh":-0.3781,"returns":[{"label":"1개월","value":0.0048},{"label":"3개월","value":-0.1392},{"label":"6개월","value":-0.1531},{"label":"1년","value":0.0375},{"label":"3년","value":-0.4389},{"label":"5년","value":-0.7163}]},"dividends":[{"fiscalYear":2025,"dps":400,"yieldPct":3.27,"payoutPct":323.76},{"fiscalYear":2024,"dps":400,"yieldPct":3.96,"payoutPct":42.62},{"fiscalYear":2023,"dps":400,"yieldPct":2.18,"payoutPct":36.42},{"fiscalYear":2022,"dps":500,"yieldPct":1.97,"payoutPct":15.03},{"fiscalYear":2021,"dps":300,"yieldPct":1.02,"payoutPct":12.96},{"fiscalYear":2020,"dps":220,"yieldPct":0.7,"payoutPct":15.42},{"fiscalYear":2019,"dps":1100,"yieldPct":0.51,"payoutPct":10.62},{"fiscalYear":2018,"dps":850,"yieldPct":0.46,"payoutPct":10.56}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1262650382310,"operatingIncome":55523591592,"netIncome":57678051932,"controllingNetIncome":57489472893,"ebitda":69024328125,"fcff":100079957653,"cfo":106742228932,"capex":6662271279,"totalAssets":982473531254,"totalLiabilities":437637581416,"totalEquity":544835949838,"cash":12352595896,"totalDebt":305008341007},{"fiscalYear":2019,"statement":"연결","revenue":1425001391547,"operatingIncome":84491939395,"netIncome":74001043061,"controllingNetIncome":73977943044,"ebitda":94097707773,"fcff":89872914732,"cfo":102976317434,"capex":13103402702,"totalAssets":1128879552270,"totalLiabilities":529582127395,"totalEquity":599297424875,"cash":4646806684,"totalDebt":379700928067},{"fiscalYear":2020,"statement":"연결","revenue":1325499683994,"operatingIncome":33764331574,"netIncome":50958180102,"controllingNetIncome":50917135665,"ebitda":47152083660,"fcff":89178836758,"cfo":104572082130,"capex":15393245372,"totalAssets":1147454446219,"totalLiabilities":506237600251,"totalEquity":641216845968,"cash":26746085550,"totalDebt":371598012551},{"fiscalYear":2021,"statement":"연결","revenue":1450778572821,"operatingIncome":91971396487,"netIncome":82629049731,"controllingNetIncome":82096014919,"ebitda":134886425877,"fcff":129227210843,"cfo":153285247445,"capex":24058036602,"totalAssets":1159127578385,"totalLiabilities":439493173788,"totalEquity":719634404597,"cash":48237870075,"totalDebt":281005839841},{"fiscalYear":2022,"statement":"연결","revenue":1553877316519,"operatingIncome":115270511523,"netIncome":118792238428,"controllingNetIncome":118275859292,"ebitda":134230166717,"fcff":95072795587,"cfo":109993406077,"capex":14920610490,"totalAssets":1278681814634,"totalLiabilities":445005786973,"totalEquity":833676027661,"cash":48752301220,"totalDebt":269649116987},{"fiscalYear":2023,"statement":"연결","revenue":1354327166187,"operatingIncome":48733428811,"netIncome":39649249111,"controllingNetIncome":39212175058,"ebitda":92698153820,"fcff":105388052518,"cfo":114843844858,"capex":13918538238,"totalAssets":1324069585447,"totalLiabilities":472354835583,"totalEquity":851714749864,"cash":153501151954,"totalDebt":222370743795},{"fiscalYear":2024,"statement":"연결","revenue":1308633993458,"operatingIncome":26839827864,"netIncome":32675918483,"controllingNetIncome":32502306879,"ebitda":null,"fcff":8822574046,"cfo":25997310996,"capex":17174736950,"totalAssets":1333123240117,"totalLiabilities":486609054388,"totalEquity":846514185729,"cash":37916391985,"totalDebt":336176818494},{"fiscalYear":2025,"statement":"연결","revenue":1109969262713,"operatingIncome":-11496780963,"netIncome":4119597354,"controllingNetIncome":7636214999,"ebitda":8529315722,"fcff":18328972892,"cfo":29603466551,"capex":11274493659,"totalAssets":1433177710336,"totalLiabilities":592689936186,"totalEquity":840487774150,"cash":38638365593,"totalDebt":392910941109}],"quarterly":[{"stockCode":"031430","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":310430817215,"operatingIncome":-2031030546,"netIncome":-2025705972,"prevYearRevenue":296035332394,"prevYearOperatingIncome":2080727858,"prevYearNetIncome":4912489694,"source":"11014","updatedAt":"2026-08-26T22:22:27.154Z"},{"stockCode":"031430","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":186745528602,"operatingIncome":-11830821151,"netIncome":1583435095,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:27.157Z"},{"stockCode":"031430","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":295645263291,"operatingIncome":14828529249,"netIncome":14196665719,"prevYearRevenue":255573024509,"prevYearOperatingIncome":2683483698,"prevYearNetIncome":4508594997,"source":"11013","updatedAt":"2026-08-26T22:22:26.619Z"},{"stockCode":"031430","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":291576304400,"operatingIncome":6964738248,"netIncome":6808584573,"prevYearRevenue":253272531123,"prevYearOperatingIncome":-7090559472,"prevYearNetIncome":53273234,"source":"11012","updatedAt":"2026-08-26T22:22:26.897Z"}]}