{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/067830","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":"067830","name":"세이브존I&C","market":"KOSPI","sector":"종합 소매업","lastPrice":2295,"marketCap":94188854025,"sharesOutstanding":41040895,"asOf":"2026-09-26T15:09:35.404Z"},"valuation":{"fiscalYear":2025,"per":12.15,"perTtm":2.63,"ttmPeriod":"25Q3~26Q2","pbr":0.19,"psr":0.8,"evEbitda":10.93,"ev":93361123422,"fcff":11671298336,"fcffYield":0.125,"roe":0.0159,"revenueGrowth":{"y1":0.0073,"y3":-0.0035,"y5":-0.026},"operatingIncomeGrowth":{"y1":-0.4103,"y3":-0.2077,"y5":-0.2067},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.173Z"},"price":{"high52w":4060,"low52w":2090,"fromHigh":-0.4347,"returns":[{"label":"1개월","value":-0.0633},{"label":"3개월","value":0.0503},{"label":"6개월","value":-0.2644},{"label":"1년","value":-0.1122},{"label":"3년","value":-0.0982},{"label":"5년","value":-0.3129}]},"dividends":[{"fiscalYear":2025,"dps":30,"yieldPct":0.9,"payoutPct":14.58},{"fiscalYear":2024,"dps":30,"yieldPct":1.5,"payoutPct":8.95},{"fiscalYear":2023,"dps":30,"yieldPct":1.3,"payoutPct":8.32},{"fiscalYear":2022,"dps":30,"yieldPct":1.2,"payoutPct":12.3},{"fiscalYear":2021,"dps":30,"yieldPct":1,"payoutPct":15.2},{"fiscalYear":2020,"dps":30,"yieldPct":1,"payoutPct":11.4},{"fiscalYear":2019,"dps":30,"yieldPct":0.9,"payoutPct":5.1},{"fiscalYear":2018,"dps":50,"yieldPct":1.5,"payoutPct":7.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":173949543348,"operatingIncome":33912125139,"netIncome":25422810764,"controllingNetIncome":25422810764,"ebitda":38583876117,"fcff":-17605519912,"cfo":9289492734,"capex":27923674482,"totalAssets":575796681461,"totalLiabilities":141163062572,"totalEquity":434633618889,"cash":54905616542,"totalDebt":44294150000},{"fiscalYear":2019,"statement":"연결","revenue":159226620544,"operatingIncome":29537829330,"netIncome":22262341287,"controllingNetIncome":22262341287,"ebitda":34083232548,"fcff":19753404555,"cfo":26234271046,"capex":7294962412,"totalAssets":579249830322,"totalLiabilities":131317714620,"totalEquity":447932115702,"cash":48073469533,"totalDebt":37173750000},{"fiscalYear":2020,"statement":"별도","revenue":134723061553,"operatingIncome":14599171241,"netIncome":9909637433,"controllingNetIncome":null,"ebitda":21427995558,"fcff":4789048001,"cfo":5975259975,"capex":1726060932,"totalAssets":559381457129,"totalLiabilities":107305934644,"totalEquity":452075522485,"cash":35587155658,"totalDebt":28553350000},{"fiscalYear":2021,"statement":"별도","revenue":122173235743,"operatingIncome":11023053450,"netIncome":7411012891,"controllingNetIncome":null,"ebitda":15380319602,"fcff":12326413037,"cfo":14027854686,"capex":2160697095,"totalAssets":564254721215,"totalLiabilities":106318459437,"totalEquity":457936261778,"cash":35988962933,"totalDebt":28300000000},{"fiscalYear":2022,"statement":"별도","revenue":119350275142,"operatingIncome":9219026026,"netIncome":9179409944,"controllingNetIncome":null,"ebitda":39876397490,"fcff":29994892390,"cfo":30136900511,"capex":685768426,"totalAssets":573569548297,"totalLiabilities":109458880496,"totalEquity":464110667801,"cash":61717757298,"totalDebt":18000000000},{"fiscalYear":2023,"statement":"별도","revenue":123786863309,"operatingIncome":11043745814,"netIncome":13617966616,"controllingNetIncome":null,"ebitda":15292206939,"fcff":15070442812,"cfo":15645859212,"capex":1232848403,"totalAssets":584799203503,"totalLiabilities":110440386598,"totalEquity":474358816905,"cash":67542925018,"totalDebt":18000000000},{"fiscalYear":2024,"statement":"별도","revenue":117239836613,"operatingIncome":7777044370,"netIncome":12637684846,"controllingNetIncome":null,"ebitda":11956639861,"fcff":-569277545,"cfo":-324484019,"capex":902037273,"totalAssets":576374088374,"totalLiabilities":92415578513,"totalEquity":483958509861,"cash":4471074702,"totalDebt":18000000000},{"fiscalYear":2025,"statement":"별도","revenue":118101449478,"operatingIncome":4585913625,"netIncome":7753826848,"controllingNetIncome":null,"ebitda":8542450501,"fcff":11671298336,"cfo":12436729490,"capex":1197218400,"totalAssets":588285163793,"totalLiabilities":96179240957,"totalEquity":492105922836,"cash":18827730603,"totalDebt":18000000000}],"quarterly":[{"stockCode":"067830","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":27854167730,"operatingIncome":-683148211,"netIncome":826629484,"prevYearRevenue":27365794320,"prevYearOperatingIncome":-663618256,"prevYearNetIncome":1321927304,"source":"11014","updatedAt":"2026-08-26T22:27:22.394Z"},{"stockCode":"067830","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":31452330038,"operatingIncome":1179919021,"netIncome":883073227,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:22.396Z"},{"stockCode":"067830","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":28872737924,"operatingIncome":1302687230,"netIncome":2704687515,"prevYearRevenue":29393732995,"prevYearOperatingIncome":1414674215,"prevYearNetIncome":2423347430,"source":"11013","updatedAt":"2026-08-26T22:27:21.858Z"},{"stockCode":"067830","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":31291394565,"operatingIncome":2686355683,"netIncome":31438310445,"prevYearRevenue":29401218715,"prevYearOperatingIncome":2674468600,"prevYearNetIncome":3620776707,"source":"11012","updatedAt":"2026-08-26T22:27:22.143Z"}]}