{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/088260","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":"088260","name":"이리츠코크렙","market":"KOSPI","sector":"부동산 임대 및 공급업","lastPrice":3280,"marketCap":207760415200,"sharesOutstanding":63341590,"asOf":"2026-09-26T15:09:35.427Z"},"valuation":{"fiscalYear":2025,"per":29.89,"perTtm":null,"ttmPeriod":null,"pbr":0.97,"psr":8.95,"evEbitda":null,"ev":613528937594,"fcff":null,"fcffYield":null,"roe":0.032,"revenueGrowth":{"y1":0.0204,"y3":0.0233,"y5":0.0186},"operatingIncomeGrowth":{"y1":0.0326,"y3":0.029,"y5":0.023},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.909Z"},"price":{"high52w":5340,"low52w":2825,"fromHigh":-0.3858,"returns":[{"label":"1개월","value":0.0547},{"label":"3개월","value":-0.0669},{"label":"6개월","value":-0.3265},{"label":"1년","value":-0.3014},{"label":"3년","value":-0.344},{"label":"5년","value":-0.4506}]},"dividends":[{"fiscalYear":2025,"dps":174,"yieldPct":3.9,"payoutPct":168.05},{"fiscalYear":2024,"dps":176,"yieldPct":4.1,"payoutPct":221.83},{"fiscalYear":2023,"dps":186,"yieldPct":3.9,"payoutPct":144.79},{"fiscalYear":2022,"dps":210,"yieldPct":3.5,"payoutPct":146.81},{"fiscalYear":2021,"dps":204,"yieldPct":3.4,"payoutPct":144.47},{"fiscalYear":2020,"dps":179,"yieldPct":2.8,"payoutPct":157.43},{"fiscalYear":2019,"dps":175,"yieldPct":2.9,"payoutPct":171.11},{"fiscalYear":2018,"dps":175,"yieldPct":3.6,"payoutPct":218.83}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":17324241976,"operatingIncome":12944980773,"netIncome":5065502394,"controllingNetIncome":5065502394,"ebitda":null,"fcff":null,"cfo":7277466629,"capex":null,"totalAssets":728182494390,"totalLiabilities":454718961240,"totalEquity":273463533150,"cash":20352687663,"totalDebt":431935284339},{"fiscalYear":2019,"statement":"연결","revenue":21038879491,"operatingIncome":16109975339,"netIncome":6616279228,"controllingNetIncome":6616279228,"ebitda":null,"fcff":null,"cfo":10061875167,"capex":null,"totalAssets":720143143351,"totalLiabilities":455754509017,"totalEquity":264388634334,"cash":22402152085,"totalDebt":433117278326},{"fiscalYear":2020,"statement":"연결","revenue":21179550414,"operatingIncome":16228571135,"netIncome":6814080938,"controllingNetIncome":6814080938,"ebitda":null,"fcff":null,"cfo":11665417840,"capex":null,"totalAssets":713030329378,"totalLiabilities":457224611595,"totalEquity":255805717783,"cash":8426704338,"totalDebt":434323928770},{"fiscalYear":2021,"statement":"연결","revenue":21304182848,"operatingIncome":16367627858,"netIncome":8983988275,"controllingNetIncome":8983988275,"ebitda":null,"fcff":null,"cfo":14013970696,"capex":null,"totalAssets":699541515598,"totalLiabilities":449984780340,"totalEquity":249556735258,"cash":11312386064,"totalDebt":426777609689},{"fiscalYear":2022,"statement":"연결","revenue":21669192172,"operatingIncome":16686199659,"netIncome":9325677643,"controllingNetIncome":9325677643,"ebitda":null,"fcff":null,"cfo":14322076760,"capex":null,"totalAssets":692959494434,"totalLiabilities":451308379762,"totalEquity":241651114672,"cash":10731597301,"totalDebt":428123417607},{"fiscalYear":2023,"statement":"연결","revenue":22290715029,"operatingIncome":17266032983,"netIncome":9908135053,"controllingNetIncome":9908135053,"ebitda":null,"fcff":null,"cfo":15004201875,"capex":null,"totalAssets":690297270403,"totalLiabilities":455151235387,"totalEquity":235146035016,"cash":18552781373,"totalDebt":114870879482},{"fiscalYear":2024,"statement":"연결","revenue":22754387430,"operatingIncome":17606425388,"netIncome":5028748467,"controllingNetIncome":5028748467,"ebitda":null,"fcff":null,"cfo":10399218769,"capex":null,"totalAssets":676886464617,"totalLiabilities":453291465858,"totalEquity":223594998759,"cash":20133777032,"totalDebt":425310800019},{"fiscalYear":2025,"statement":"연결","revenue":23218505054,"operatingIncome":18180884436,"netIncome":6951214657,"controllingNetIncome":6951214657,"ebitda":null,"fcff":null,"cfo":12246907189,"capex":null,"totalAssets":669541231979,"totalLiabilities":454613615035,"totalEquity":214927616944,"cash":21495885857,"totalDebt":427264408251}],"quarterly":[{"stockCode":"088260","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11668128055,"operatingIncome":9163005585,"netIncome":3438275484,"prevYearRevenue":11550376999,"prevYearOperatingIncome":9028418733,"prevYearNetIncome":3486278215,"source":"11012","updatedAt":"2026-08-26T22:24:27.769Z"}]}