{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/071840","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":"071840","name":"롯데하이마트","market":"KOSPI","sector":"가전제품 및 정보통신장비 소매업","lastPrice":6060,"marketCap":143062734720,"sharesOutstanding":23607712,"asOf":"2026-09-26T15:09:35.409Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.15,"psr":0.06,"evEbitda":4.58,"ev":293239398975,"fcff":153521853740,"fcffYield":0.5235,"roe":-0.0026,"revenueGrowth":{"y1":-0.024,"y3":-0.1166,"y5":-0.1071},"operatingIncomeGrowth":{"y1":4.6015,"y3":null,"y5":-0.4306},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.008Z"},"price":{"high52w":9150,"low52w":5900,"fromHigh":-0.3377,"returns":[{"label":"1개월","value":-0.0366},{"label":"3개월","value":0.0271},{"label":"6개월","value":-0.2546},{"label":"1년","value":-0.2377},{"label":"3년","value":-0.3341},{"label":"5년","value":-0.798}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":4.1,"payoutPct":null},{"fiscalYear":2024,"dps":300,"yieldPct":4.1,"payoutPct":null},{"fiscalYear":2023,"dps":300,"yieldPct":2.9,"payoutPct":null},{"fiscalYear":2022,"dps":300,"yieldPct":2.3,"payoutPct":null},{"fiscalYear":2021,"dps":1000,"yieldPct":3.9,"payoutPct":null},{"fiscalYear":2020,"dps":1200,"yieldPct":3.8,"payoutPct":98.6},{"fiscalYear":2019,"dps":1000,"yieldPct":3.2,"payoutPct":null},{"fiscalYear":2018,"dps":1700,"yieldPct":3.5,"payoutPct":47}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":4112678442682,"operatingIncome":186480870199,"netIncome":85463422243,"controllingNetIncome":null,"ebitda":235744829824,"fcff":25170049770,"cfo":71509535171,"capex":57120317540,"totalAssets":3117063800362,"totalLiabilities":1055204759303,"totalEquity":2061859041059,"cash":299766686905,"totalDebt":130000000000},{"fiscalYear":2019,"statement":"별도","revenue":4026463938671,"operatingIncome":109857236241,"netIncome":-99907277575,"controllingNetIncome":null,"ebitda":158389268026,"fcff":76611102219,"cfo":130356270596,"capex":70116643041,"totalAssets":3107565420859,"totalLiabilities":1185665778098,"totalEquity":1921899642761,"cash":49772653409,"totalDebt":426707917910},{"fiscalYear":2020,"statement":"별도","revenue":4051729086177,"operatingIncome":161075922510,"netIncome":28721345987,"controllingNetIncome":null,"ebitda":207779020988,"fcff":317988043510,"cfo":370016060174,"capex":65312944419,"totalAssets":3349190376151,"totalLiabilities":1423236080118,"totalEquity":1925954296033,"cash":236481369032,"totalDebt":510372559695},{"fiscalYear":2021,"statement":"별도","revenue":3869748651455,"operatingIncome":106834726260,"netIncome":-57451960348,"controllingNetIncome":null,"ebitda":156023448745,"fcff":80543545845,"cfo":146498541731,"capex":79947715056,"totalAssets":2943544893057,"totalLiabilities":1116187301339,"totalEquity":1827357591718,"cash":39694812794,"totalDebt":369394260639},{"fiscalYear":2022,"statement":"별도","revenue":3336820850782,"operatingIncome":-52011444171,"netIncome":-527891084368,"controllingNetIncome":null,"ebitda":18876275881,"fcff":21754733410,"cfo":56516992767,"capex":56554164598,"totalAssets":2464219074235,"totalLiabilities":1168922511871,"totalEquity":1295296562364,"cash":76691696671,"totalDebt":520482811270},{"fiscalYear":2023,"statement":"별도","revenue":2610137030353,"operatingIncome":8223020506,"netIncome":-35368734888,"controllingNetIncome":null,"ebitda":67180086284,"fcff":266111256217,"cfo":262651222275,"capex":20598357886,"totalAssets":2370680945827,"totalLiabilities":1120890821760,"totalEquity":1249790124067,"cash":121378625254,"totalDebt":565417916497},{"fiscalYear":2024,"statement":"별도","revenue":2356656539880,"operatingIncome":1720857840,"netIncome":-305369003097,"controllingNetIncome":null,"ebitda":58592000178,"fcff":124359202013,"cfo":109494124317,"capex":5963555589,"totalAssets":1888589460056,"totalLiabilities":960994908355,"totalEquity":927594551701,"cash":94627239165,"totalDebt":330279211061},{"fiscalYear":2025,"statement":"별도","revenue":2300095883091,"operatingIncome":9639450324,"netIncome":-2442674088,"controllingNetIncome":null,"ebitda":64049843651,"fcff":153521853740,"cfo":156549130675,"capex":24043820283,"totalAssets":1790866620415,"totalLiabilities":847931390669,"totalEquity":942935229746,"cash":64718058743,"totalDebt":214894722998}],"quarterly":[{"stockCode":"071840","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":652472900466,"operatingIncome":18951680336,"netIncome":14157844878,"prevYearRevenue":685881618747,"prevYearOperatingIncome":31229515442,"prevYearNetIncome":26752117176,"source":"11014","updatedAt":"2026-08-26T22:25:34.338Z"},{"stockCode":"071840","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":524404404734,"operatingIncome":-8738882982,"netIncome":-13921403512,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:34.341Z"},{"stockCode":"071840","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":496907681752,"operatingIncome":-14779658626,"netIncome":-20402714746,"prevYearRevenue":529015899371,"prevYearOperatingIncome":-11064460376,"prevYearNetIncome":-13796361890,"source":"11013","updatedAt":"2026-08-26T22:25:33.816Z"},{"stockCode":"071840","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":591095945181,"operatingIncome":917831194,"netIncome":-4469675405,"prevYearRevenue":594202678520,"prevYearOperatingIncome":10491113346,"prevYearNetIncome":11117246436,"source":"11012","updatedAt":"2026-08-26T22:25:34.071Z"}]}