{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/053280","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":"053280","name":"예스24","market":"KOSDAQ","sector":"무점포 소매업","lastPrice":2800,"marketCap":70000000000,"sharesOutstanding":25000000,"asOf":"2026-09-26T15:09:35.384Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.41,"psr":0.11,"evEbitda":5.1,"ev":57504977170,"fcff":-51660611953,"fcffYield":-0.8984,"roe":-0.0584,"revenueGrowth":{"y1":-0.0666,"y3":-0.0191,"y5":0.0035},"operatingIncomeGrowth":{"y1":-0.8197,"y3":-0.4283,"y5":-0.1968},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.684Z"},"price":{"high52w":3880,"low52w":2770,"fromHigh":-0.2784,"returns":[{"label":"1개월","value":-0.1054},{"label":"3개월","value":-0.0328},{"label":"6개월","value":-0.2371},{"label":"1년","value":-0.268},{"label":"3년","value":-0.4167},{"label":"5년","value":-0.7477}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":6.8,"payoutPct":null},{"fiscalYear":2024,"dps":200,"yieldPct":4.2,"payoutPct":null},{"fiscalYear":2023,"dps":200,"yieldPct":4.2,"payoutPct":null},{"fiscalYear":2022,"dps":200,"yieldPct":3.9,"payoutPct":null},{"fiscalYear":2021,"dps":200,"yieldPct":2.3,"payoutPct":null},{"fiscalYear":2020,"dps":200,"yieldPct":1.4,"payoutPct":null},{"fiscalYear":2019,"dps":200,"yieldPct":2.7,"payoutPct":null},{"fiscalYear":2018,"dps":120,"yieldPct":2.5,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":506443290485,"operatingIncome":-1842681136,"netIncome":-5431046820,"controllingNetIncome":-5249247712,"ebitda":2761241383,"fcff":9611049860,"cfo":12592508300,"capex":3730172804,"totalAssets":204372565939,"totalLiabilities":136568214106,"totalEquity":67804351833,"cash":10807527136,"totalDebt":17735812722},{"fiscalYear":2019,"statement":"연결","revenue":533022796700,"operatingIncome":6293777892,"netIncome":-166967208,"controllingNetIncome":5273854,"ebitda":12072820389,"fcff":13791693183,"cfo":30080710442,"capex":17030533540,"totalAssets":239942067557,"totalLiabilities":175512025049,"totalEquity":64430042508,"cash":7201294516,"totalDebt":31551385280},{"fiscalYear":2020,"statement":"연결","revenue":615617262413,"operatingIncome":8780829508,"netIncome":-137644503,"controllingNetIncome":142984272,"ebitda":17456392264,"fcff":449319240,"cfo":12705307331,"capex":13015951967,"totalAssets":360846618397,"totalLiabilities":195399119633,"totalEquity":165447498764,"cash":33080994430,"totalDebt":38825222745},{"fiscalYear":2021,"statement":"연결","revenue":653695996510,"operatingIncome":12596251838,"netIncome":18266152084,"controllingNetIncome":18653061069,"ebitda":19401491987,"fcff":8815614415,"cfo":27023391104,"capex":18772369638,"totalAssets":588155596577,"totalLiabilities":254739018892,"totalEquity":333416577685,"cash":28855564158,"totalDebt":39488843397},{"fiscalYear":2022,"statement":"연결","revenue":663771316495,"operatingIncome":15710131972,"netIncome":879795408,"controllingNetIncome":1417777281,"ebitda":null,"fcff":3143823310,"cfo":10141481744,"capex":7942851007,"totalAssets":387641126118,"totalLiabilities":204008852949,"totalEquity":183632273169,"cash":5321543144,"totalDebt":47727670646},{"fiscalYear":2023,"statement":"연결","revenue":657843989388,"operatingIncome":5847355950,"netIncome":-4207721581,"controllingNetIncome":-3622117451,"ebitda":null,"fcff":8500238492,"cfo":19072097169,"capex":12903461908,"totalAssets":449321381680,"totalLiabilities":229360710004,"totalEquity":219960671676,"cash":7541208510,"totalDebt":5033013529},{"fiscalYear":2024,"statement":"연결","revenue":671142964555,"operatingIncome":16277578701,"netIncome":1128380073,"controllingNetIncome":1447989266,"ebitda":29534593678,"fcff":-8274106925,"cfo":35333212304,"capex":44607849452,"totalAssets":434666543174,"totalLiabilities":253738460026,"totalEquity":180928083148,"cash":7711820970,"totalDebt":33030965701},{"fiscalYear":2025,"statement":"연결","revenue":626469569759,"operatingIncome":2935557140,"netIncome":-10691535132,"controllingNetIncome":-10337253358,"ebitda":11272202883,"fcff":-51660611953,"cfo":1123516043,"capex":54263393648,"totalAssets":497004854129,"totalLiabilities":325318210656,"totalEquity":171686643473,"cash":21691274417,"totalDebt":9196251587}],"quarterly":[{"stockCode":"053280","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":153850672890,"operatingIncome":715199863,"netIncome":-243574659,"prevYearRevenue":164542858567,"prevYearOperatingIncome":3225373154,"prevYearNetIncome":2230289734,"source":"11014","updatedAt":"2026-08-26T22:28:35.692Z"},{"stockCode":"053280","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":151315887103,"operatingIncome":166948476,"netIncome":-9886812104,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:35.696Z"},{"stockCode":"053280","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":168084644105,"operatingIncome":967038869,"netIncome":1171476982,"prevYearRevenue":181497040007,"prevYearOperatingIncome":6335123411,"prevYearNetIncome":6131417174,"source":"11013","updatedAt":"2026-08-26T22:28:35.178Z"},{"stockCode":"053280","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":135760359258,"operatingIncome":-3472397773,"netIncome":-887315254,"prevYearRevenue":139805969759,"prevYearOperatingIncome":-4281714610,"prevYearNetIncome":-6692565543,"source":"11012","updatedAt":"2026-08-26T22:28:35.455Z"}]}