{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/035510","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":"035510","name":"신세계I&C","market":"KOSPI","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":16050,"marketCap":224393445000,"sharesOutstanding":13980900,"asOf":"2026-09-26T15:09:35.353Z"},"valuation":{"fiscalYear":2025,"per":7.92,"perTtm":7.4,"ttmPeriod":"25Q3~26Q2","pbr":0.52,"psr":0.33,"evEbitda":1.88,"ev":156513412738,"fcff":80507008059,"fcffYield":0.5144,"roe":0.0673,"revenueGrowth":{"y1":0.0983,"y3":0.0481,"y5":0.0743},"operatingIncomeGrowth":{"y1":0.3291,"y3":0.0938,"y5":0.1035},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.085Z"},"price":{"high52w":23950,"low52w":11430,"fromHigh":-0.3299,"returns":[{"label":"1개월","value":0.1987},{"label":"3개월","value":0.2658},{"label":"6개월","value":-0.1918},{"label":"1년","value":0.1216},{"label":"3년","value":0.3409},{"label":"5년","value":-0.2319}]},"dividends":[{"fiscalYear":2025,"dps":560,"yieldPct":3.1,"payoutPct":26},{"fiscalYear":2024,"dps":430,"yieldPct":3.1,"payoutPct":16.7},{"fiscalYear":2023,"dps":350,"yieldPct":2.8,"payoutPct":15.1},{"fiscalYear":2022,"dps":500,"yieldPct":3.5,"payoutPct":7.8},{"fiscalYear":2021,"dps":250,"yieldPct":1.3,"payoutPct":8.4},{"fiscalYear":2020,"dps":250,"yieldPct":2,"payoutPct":4.2},{"fiscalYear":2019,"dps":2000,"yieldPct":1.9,"payoutPct":30.7},{"fiscalYear":2018,"dps":1500,"yieldPct":1.3,"payoutPct":8.4}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":373531201739,"operatingIncome":14894699341,"netIncome":29255441482,"controllingNetIncome":null,"ebitda":27357514132,"fcff":-9645837889,"cfo":13753809998,"capex":23402260274,"totalAssets":305761482138,"totalLiabilities":113491326951,"totalEquity":192270155187,"cash":28663291628,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":456039720822,"operatingIncome":18494389551,"netIncome":10657452787,"controllingNetIncome":null,"ebitda":33986391231,"fcff":-32299132683,"cfo":-2353743258,"capex":30003581104,"totalAssets":289754542752,"totalLiabilities":90518810712,"totalEquity":199235732040,"cash":34996679103,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":480307842021,"operatingIncome":30011303786,"netIncome":69575051241,"controllingNetIncome":null,"ebitda":46123312315,"fcff":15090091811,"cfo":37226916946,"capex":22136825135,"totalAssets":283666197221,"totalLiabilities":72335931223,"totalEquity":211330265998,"cash":46670494263,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":526089047774,"operatingIncome":35527094479,"netIncome":39007331343,"controllingNetIncome":null,"ebitda":50924733679,"fcff":3968033612,"cfo":31880470265,"capex":27912436653,"totalAssets":354134942144,"totalLiabilities":77831503244,"totalEquity":276303438900,"cash":70426952306,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":596870394817,"operatingIncome":37528514949,"netIncome":84057402201,"controllingNetIncome":83878984062,"ebitda":55773485673,"fcff":-4007963957,"cfo":18649948945,"capex":22845867459,"totalAssets":482934079721,"totalLiabilities":118998739571,"totalEquity":363935340150,"cash":108129025370,"totalDebt":1800000000},{"fiscalYear":2023,"statement":"연결","revenue":618922936014,"operatingIncome":39957882041,"netIncome":30441378559,"controllingNetIncome":30441378559,"ebitda":62291627475,"fcff":13706219643,"cfo":61750186063,"capex":48352084978,"totalAssets":476561497604,"totalLiabilities":94320451732,"totalEquity":382241045872,"cash":114277505241,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":625716262145,"operatingIncome":36953168486,"netIncome":33848234391,"controllingNetIncome":33848234391,"ebitda":66707542266,"fcff":12612777924,"cfo":64683535566,"capex":52348332876,"totalAssets":502933995272,"totalLiabilities":94332706112,"totalEquity":408601289160,"cash":65246996492,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":687200163879,"operatingIncome":49113030897,"netIncome":28339493283,"controllingNetIncome":28339493283,"ebitda":83247413460,"fcff":80507008059,"cfo":99175530095,"capex":19609458357,"totalAssets":576387357994,"totalLiabilities":143174091052,"totalEquity":433213266942,"cash":98233093983,"totalDebt":30353061721}],"quarterly":[{"stockCode":"035510","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":163557863322,"operatingIncome":12550924352,"netIncome":12604339985,"prevYearRevenue":144096001126,"prevYearOperatingIncome":5705695476,"prevYearNetIncome":5095589797,"source":"11014","updatedAt":"2026-08-26T22:24:43.762Z"},{"stockCode":"035510","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":170098861347,"operatingIncome":12444193990,"netIncome":-5405331158,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:43.765Z"},{"stockCode":"035510","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":178613243267,"operatingIncome":12445131637,"netIncome":10266764147,"prevYearRevenue":172108164976,"prevYearOperatingIncome":10664383045,"prevYearNetIncome":9393934501,"source":"11013","updatedAt":"2026-08-26T22:24:43.210Z"},{"stockCode":"035510","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":174955496529,"operatingIncome":15236657212,"netIncome":12842179199,"prevYearRevenue":181435274234,"prevYearOperatingIncome":13453529510,"prevYearNetIncome":11746549955,"source":"11012","updatedAt":"2026-08-26T22:24:43.457Z"}]}