{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/088790","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":"088790","name":"진도","market":"KOSPI","sector":"기타 전문 도매업","lastPrice":2400,"marketCap":29874585600,"sharesOutstanding":12447744,"asOf":"2026-09-26T15:09:35.427Z"},"valuation":{"fiscalYear":2025,"per":7.27,"perTtm":4.84,"ttmPeriod":"25Q3~26Q2","pbr":0.27,"psr":0.63,"evEbitda":11.25,"ev":49726568072,"fcff":7925917445,"fcffYield":0.1594,"roe":0.0374,"revenueGrowth":{"y1":0.0783,"y3":-0.0912,"y5":-0.0266},"operatingIncomeGrowth":{"y1":2.4825,"y3":-0.1321,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.093Z"},"price":{"high52w":2975,"low52w":1889,"fromHigh":-0.1933,"returns":[{"label":"1개월","value":0.1348},{"label":"3개월","value":0.1163},{"label":"6개월","value":-0.0533},{"label":"1년","value":0.2841},{"label":"3년","value":0.1215},{"label":"5년","value":-0.3425}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":7.45,"payoutPct":null},{"fiscalYear":2024,"dps":30,"yieldPct":1.75,"payoutPct":null},{"fiscalYear":2023,"dps":50,"yieldPct":2.41,"payoutPct":null},{"fiscalYear":2022,"dps":70,"yieldPct":2.56,"payoutPct":13.85},{"fiscalYear":2021,"dps":40,"yieldPct":1.45,"payoutPct":13.96},{"fiscalYear":2019,"dps":100,"yieldPct":2.7,"payoutPct":51.8},{"fiscalYear":2018,"dps":150,"yieldPct":2.98,"payoutPct":33.4},{"fiscalYear":2017,"dps":270,"yieldPct":4.97,"payoutPct":35.42}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":120088127637,"operatingIncome":7314678823,"netIncome":5597072365,"controllingNetIncome":5597072365,"ebitda":9716795617,"fcff":2332675030,"cfo":2003872603,"capex":431465784,"totalAssets":160710501599,"totalLiabilities":55996284761,"totalEquity":104714216838,"cash":7857374751,"totalDebt":41294130890},{"fiscalYear":2019,"statement":"연결","revenue":77872969340,"operatingIncome":-2921232996,"netIncome":-2731180249,"controllingNetIncome":-2731180249,"ebitda":null,"fcff":5985244206,"cfo":5135345294,"capex":81572000,"totalAssets":145086134401,"totalLiabilities":45001984330,"totalEquity":100084150071,"cash":5246113913,"totalDebt":36249132872},{"fiscalYear":2020,"statement":"연결","revenue":54469358174,"operatingIncome":-1691198041,"netIncome":-1810582912,"controllingNetIncome":-1810582912,"ebitda":null,"fcff":12738815838,"cfo":12623530642,"capex":476644240,"totalAssets":128453979432,"totalLiabilities":31364731748,"totalEquity":97089247684,"cash":3509015478,"totalDebt":23571258658},{"fiscalYear":2021,"statement":"연결","revenue":58961462990,"operatingIncome":3775884191,"netIncome":3568236830,"controllingNetIncome":3568236830,"ebitda":4365374307,"fcff":10666289676,"cfo":10690116847,"capex":540482990,"totalAssets":136444645101,"totalLiabilities":35781861962,"totalEquity":100662783139,"cash":17182470484,"totalDebt":26907920575},{"fiscalYear":2022,"statement":"연결","revenue":63417016273,"operatingIncome":6093797742,"netIncome":4571584441,"controllingNetIncome":4571584441,"ebitda":17800751481,"fcff":8828602421,"cfo":8582284728,"capex":431652727,"totalAssets":129200779871,"totalLiabilities":25027285482,"totalEquity":104173494389,"cash":6387994481,"totalDebt":15588424831},{"fiscalYear":2023,"statement":"별도","revenue":56370619279,"operatingIncome":3761675112,"netIncome":4390520650,"controllingNetIncome":null,"ebitda":16010273403,"fcff":8353694959,"cfo":8074625060,"capex":401827092,"totalAssets":124296633811,"totalLiabilities":16788657567,"totalEquity":107507976244,"cash":5195153747,"totalDebt":57476664},{"fiscalYear":2024,"statement":"별도","revenue":44153009434,"operatingIncome":1143805417,"netIncome":910094404,"controllingNetIncome":null,"ebitda":1674383575,"fcff":4272049122,"cfo":3827090149,"capex":175282773,"totalAssets":134793951029,"totalLiabilities":26852871416,"totalEquity":107941079613,"cash":309042114,"totalDebt":20264664997},{"fiscalYear":2025,"statement":"별도","revenue":47608077683,"operatingIncome":3983320538,"netIncome":4106678484,"controllingNetIncome":null,"ebitda":4418657619,"fcff":7925917445,"cfo":7582470512,"capex":222209545,"totalAssets":140105635533,"totalLiabilities":28557292049,"totalEquity":111548343484,"cash":1690397183,"totalDebt":21542379655}],"quarterly":[{"stockCode":"088790","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":7380604849,"operatingIncome":-279610689,"netIncome":-38157480,"prevYearRevenue":6308128421,"prevYearOperatingIncome":-522336135,"prevYearNetIncome":-255418779,"source":"11014","updatedAt":"2026-08-26T22:33:38.611Z"},{"stockCode":"088790","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":21145337043,"operatingIncome":4351116082,"netIncome":3767174462,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:38.615Z"},{"stockCode":"088790","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":24841074346,"operatingIncome":4131709653,"netIncome":3673879645,"prevYearRevenue":15627053011,"prevYearOperatingIncome":902725592,"prevYearNetIncome":978118648,"source":"11013","updatedAt":"2026-08-26T22:33:38.022Z"},{"stockCode":"088790","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":3716949391,"operatingIncome":-1697244253,"netIncome":-1226479247,"prevYearRevenue":3455082780,"prevYearOperatingIncome":-990910447,"prevYearNetIncome":-600457146,"source":"11012","updatedAt":"2026-08-26T22:33:38.330Z"}]}