{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/081660","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":"081660","name":"미스토홀딩스","market":"KOSPI","sector":"생활용품 도매업","lastPrice":37750,"marketCap":2004216960000,"sharesOutstanding":53091840,"asOf":"2026-09-26T15:09:35.419Z"},"valuation":{"fiscalYear":2025,"per":8.94,"perTtm":4.72,"ttmPeriod":"25Q3~26Q2","pbr":1.04,"psr":0.45,"evEbitda":2.38,"ev":1378649865513,"fcff":402205098151,"fcffYield":0.2917,"roe":0.1139,"revenueGrowth":{"y1":0.0468,"y3":0.0191,"y5":0.0739},"operatingIncomeGrowth":{"y1":0.3159,"y3":0.0295,"y5":0.0684},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.242Z"},"price":{"high52w":54200,"low52w":36100,"fromHigh":-0.3035,"returns":[{"label":"1개월","value":-0.0748},{"label":"3개월","value":-0.0271},{"label":"6개월","value":-0.0609},{"label":"1년","value":-0.0345},{"label":"3년","value":0.0457},{"label":"5년","value":-0.163}]},"dividends":[{"fiscalYear":2025,"dps":1980,"yieldPct":3.84,"payoutPct":46.97},{"fiscalYear":2024,"dps":1200,"yieldPct":3.12,"payoutPct":82.47},{"fiscalYear":2023,"dps":1090,"yieldPct":2.84,"payoutPct":153.84},{"fiscalYear":2022,"dps":1580,"yieldPct":4.6,"payoutPct":27.62},{"fiscalYear":2021,"dps":1000,"yieldPct":2.85,"payoutPct":25.55},{"fiscalYear":2020,"dps":185,"yieldPct":0.42,"payoutPct":8},{"fiscalYear":2019,"dps":219,"yieldPct":0.41,"payoutPct":4.99},{"fiscalYear":2018,"dps":50,"yieldPct":0.1,"payoutPct":2.13}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":815749831510,"operatingIncome":80561575331,"netIncome":-133328121981,"controllingNetIncome":-132820031454,"ebitda":null,"fcff":null,"cfo":null,"capex":13518358878,"totalAssets":978931670956,"totalLiabilities":499829700915,"totalEquity":479101970041,"cash":46937861316,"totalDebt":313972678565},{"fiscalYear":2016,"statement":"연결","revenue":967128444713,"operatingIncome":11837651163,"netIncome":311126247136,"controllingNetIncome":323344136353,"ebitda":null,"fcff":null,"cfo":null,"capex":31576463908,"totalAssets":3384914898720,"totalLiabilities":2082752072816,"totalEquity":1302162825904,"cash":149389365351,"totalDebt":1176833791313},{"fiscalYear":2017,"statement":"연결","revenue":2530323756958,"operatingIncome":217465971954,"netIncome":108109558891,"controllingNetIncome":62387687494,"ebitda":466523221059,"fcff":14461393156,"cfo":29955975820,"capex":41727741256,"totalAssets":3078924218139,"totalLiabilities":1844594260841,"totalEquity":1234329957298,"cash":107696147903,"totalDebt":1137842458008},{"fiscalYear":2018,"statement":"연결","revenue":2954642540440,"operatingIncome":357102169493,"netIncome":210049967042,"controllingNetIncome":143546058058,"ebitda":null,"fcff":217361018344,"cfo":274605174448,"capex":87116794448,"totalAssets":3304339508070,"totalLiabilities":1797845631911,"totalEquity":1506493876159,"cash":149001324731,"totalDebt":982550812520},{"fiscalYear":2019,"statement":"연결","revenue":3450421529936,"operatingIncome":470676492646,"netIncome":338143798848,"controllingNetIncome":266778723988,"ebitda":null,"fcff":294149363012,"cfo":319138143799,"capex":58484319406,"totalAssets":3770249128461,"totalLiabilities":1969305510636,"totalEquity":1800943617825,"cash":232032424388,"totalDebt":911652893257},{"fiscalYear":2020,"statement":"연결","revenue":3128805852797,"operatingIncome":341077884281,"netIncome":197738719098,"controllingNetIncome":139029603129,"ebitda":520445576846,"fcff":417198501061,"cfo":445004105903,"capex":49316750517,"totalAssets":3758441248800,"totalLiabilities":1901113441815,"totalEquity":1857327806985,"cash":470647552525,"totalDebt":863107102436},{"fiscalYear":2021,"statement":"연결","revenue":3793958639955,"operatingIncome":492851154169,"netIncome":337809329714,"controllingNetIncome":235231954419,"ebitda":null,"fcff":482017748655,"cfo":524557784342,"capex":56635422291,"totalAssets":4288856815414,"totalLiabilities":1982367579088,"totalEquity":2306489236326,"cash":699203590783,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":4221750126628,"operatingIncome":435072372234,"netIncome":467543841046,"controllingNetIncome":343729858864,"ebitda":null,"fcff":-347037269133,"cfo":-138674509037,"capex":208362760096,"totalAssets":4821801377788,"totalLiabilities":2247238042986,"totalEquity":2574563334802,"cash":407410625942,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":4006627455519,"operatingIncome":303493542620,"netIncome":153056827039,"controllingNetIncome":42580467091,"ebitda":364879433863,"fcff":420232212770,"cfo":577829552587,"capex":201942860392,"totalAssets":4980149550868,"totalLiabilities":2426230645598,"totalEquity":2553918905270,"cash":585613513344,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":4268743012835,"operatingIncome":360803535166,"netIncome":207722009422,"controllingNetIncome":84220106878,"ebitda":null,"fcff":400924584629,"cfo":494044505382,"capex":152540470729,"totalAssets":5536390124625,"totalLiabilities":2800091219487,"totalEquity":2736298905138,"cash":683177037487,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":4468646269416,"operatingIncome":474780974997,"netIncome":348617792581,"controllingNetIncome":224306276502,"ebitda":578111687504,"fcff":402205098151,"cfo":567404562642,"capex":254495481845,"totalAssets":5519193378050,"totalLiabilities":2924776314052,"totalEquity":2594417063998,"cash":625567094487,"totalDebt":null}],"quarterly":[{"stockCode":"081660","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1088201481323,"operatingIncome":131869003508,"netIncome":101895776086,"prevYearRevenue":1049457617484,"prevYearOperatingIncome":93370553835,"prevYearNetIncome":53360487564,"source":"11014","updatedAt":"2026-08-26T22:19:54.843Z"},{"stockCode":"081660","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":915232222503,"operatingIncome":-1648357368,"netIncome":-43936113692,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:54.846Z"},{"stockCode":"081660","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1289035358793,"operatingIncome":193656795514,"netIncome":146083563926,"prevYearRevenue":1237498940466,"prevYearOperatingIncome":162674986283,"prevYearNetIncome":151455846234,"source":"11013","updatedAt":"2026-08-26T22:19:54.357Z"},{"stockCode":"081660","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1431156892712,"operatingIncome":295229063063,"netIncome":220774990288,"prevYearRevenue":1227713625124,"prevYearOperatingIncome":181885342574,"prevYearNetIncome":139202283953,"source":"11012","updatedAt":"2026-08-26T22:19:54.599Z"}]}