{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/111770","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":"111770","name":"영원무역","market":"KOSPI","sector":"상품 종합 도매업","lastPrice":72100,"marketCap":3194856842800,"sharesOutstanding":44311468,"asOf":"2026-09-26T15:09:35.453Z"},"valuation":{"fiscalYear":2025,"per":6.49,"perTtm":5.7,"ttmPeriod":"25Q3~26Q2","pbr":0.78,"psr":0.79,"evEbitda":4.34,"ev":2641981201447,"fcff":167071148342,"fcffYield":0.0632,"roe":0.1266,"revenueGrowth":{"y1":0.1551,"y3":0.0128,"y5":0.105},"operatingIncomeGrowth":{"y1":0.6301,"y3":-0.145,"y5":0.1465},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.065Z"},"price":{"high52w":98000,"low52w":57300,"fromHigh":-0.2643,"returns":[{"label":"1개월","value":-0.0177},{"label":"3개월","value":0.0241},{"label":"6개월","value":-0.1186},{"label":"1년","value":0.1481},{"label":"3년","value":0.4912},{"label":"5년","value":0.6094}]},"dividends":[{"fiscalYear":2025,"dps":2100,"yieldPct":2.4,"payoutPct":18.2},{"fiscalYear":2024,"dps":1400,"yieldPct":3.3,"payoutPct":14},{"fiscalYear":2023,"dps":1300,"yieldPct":2.8,"payoutPct":11.1},{"fiscalYear":2022,"dps":1530,"yieldPct":3.15,"payoutPct":10},{"fiscalYear":2021,"dps":1000,"yieldPct":2.29,"payoutPct":14.7},{"fiscalYear":2020,"dps":500,"yieldPct":1.59,"payoutPct":14.9},{"fiscalYear":2019,"dps":400,"yieldPct":1.16,"payoutPct":10.55},{"fiscalYear":2018,"dps":350,"yieldPct":0.93,"payoutPct":13.58}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":1584939206233,"operatingIncome":196818557840,"netIncome":144523885277,"controllingNetIncome":129891870258,"ebitda":null,"fcff":206281594169,"cfo":258355120363,"capex":58727473983,"totalAssets":2221028528352,"totalLiabilities":858596555352,"totalEquity":1362431973000,"cash":453377470449,"totalDebt":380006368604},{"fiscalYear":2016,"statement":"연결","revenue":2001607172387,"operatingIncome":179446187146,"netIncome":108970650961,"controllingNetIncome":109981038172,"ebitda":218244809198,"fcff":37843191530,"cfo":101895100403,"capex":73025047825,"totalAssets":2389711953432,"totalLiabilities":1012177354981,"totalEquity":1377534598451,"cash":461039956454,"totalDebt":502291996919},{"fiscalYear":2017,"statement":"연결","revenue":2009311225047,"operatingIncome":181147429907,"netIncome":94672822290,"controllingNetIncome":108688217646,"ebitda":393508053713,"fcff":25897499538,"cfo":159143300340,"capex":146085128723,"totalAssets":2274891069031,"totalLiabilities":934148569798,"totalEquity":1340742499233,"cash":388965860957,"totalDebt":432869540006},{"fiscalYear":2018,"statement":"연결","revenue":2101268459139,"operatingIncome":201037986976,"netIncome":111285166379,"controllingNetIncome":113059112200,"ebitda":254630138330,"fcff":65942387280,"cfo":183941792931,"capex":128569041338,"totalAssets":2638946076535,"totalLiabilities":975820889490,"totalEquity":1663125187045,"cash":356132867786,"totalDebt":382501774984},{"fiscalYear":2019,"statement":"연결","revenue":2388266483185,"operatingIncome":237561338287,"netIncome":174282786708,"controllingNetIncome":166284826180,"ebitda":365634606540,"fcff":117046800526,"cfo":231753126141,"capex":128668406802,"totalAssets":3104545848395,"totalLiabilities":1135550954689,"totalEquity":1968994893706,"cash":446899132667,"totalDebt":462629378278},{"fiscalYear":2020,"statement":"연결","revenue":2466374429266,"operatingIncome":259688519331,"netIncome":182425908251,"controllingNetIncome":147661897040,"ebitda":349791357312,"fcff":266308514917,"cfo":346090092799,"capex":92172653949,"totalAssets":3038285285380,"totalLiabilities":1044287669028,"totalEquity":1993997616352,"cash":664877345170,"totalDebt":382494591726},{"fiscalYear":2021,"statement":"연결","revenue":2792518463435,"operatingIncome":442515129012,"netIncome":334303486017,"controllingNetIncome":298066738097,"ebitda":465479577927,"fcff":158097553151,"cfo":287353748746,"capex":145113617019,"totalAssets":3547620437780,"totalLiabilities":1113408478688,"totalEquity":2434211959092,"cash":641777189294,"totalDebt":358589040447},{"fiscalYear":2022,"statement":"연결","revenue":3910960903824,"operatingIncome":823027257046,"netIncome":743155039128,"controllingNetIncome":674518794578,"ebitda":912891911204,"fcff":321561392587,"cfo":458800227068,"capex":154306962201,"totalAssets":4513623780811,"totalLiabilities":1399319640332,"totalEquity":3114304140479,"cash":735944764488,"totalDebt":510032807295},{"fiscalYear":2023,"statement":"연결","revenue":3604377025404,"operatingIncome":637146368834,"netIncome":533070681256,"controllingNetIncome":515959247534,"ebitda":701868242447,"fcff":368002768878,"cfo":525111272743,"capex":181416590038,"totalAssets":5297123640656,"totalLiabilities":1709153120150,"totalEquity":3587970520506,"cash":896394078489,"totalDebt":685504372617},{"fiscalYear":2024,"statement":"연결","revenue":3517837283293,"operatingIncome":315580583310,"netIncome":294535556555,"controllingNetIncome":427050356020,"ebitda":376891072452,"fcff":522265183481,"cfo":623729052618,"capex":124227902741,"totalAssets":5389722907461,"totalLiabilities":1494069817610,"totalEquity":3895653089851,"cash":799525139874,"totalDebt":443006246091},{"fiscalYear":2025,"statement":"연결","revenue":4063584122639,"operatingIncome":514438778298,"netIncome":426250682029,"controllingNetIncome":492268483607,"ebitda":608662204056,"fcff":167071148342,"cfo":374875504121,"capex":229535833493,"totalAssets":5716939046441,"totalLiabilities":1611461917606,"totalEquity":4105477128835,"cash":1090560747187,"totalDebt":537685105834}],"quarterly":[{"stockCode":"111770","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1204734592039,"operatingIncome":181185099551,"netIncome":153047787471,"prevYearRevenue":1068493831706,"prevYearOperatingIncome":104512545567,"prevYearNetIncome":48866922253,"source":"11014","updatedAt":"2026-08-26T22:19:32.833Z"},{"stockCode":"111770","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1009293267234,"operatingIncome":105212481520,"netIncome":102859846428,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:32.836Z"},{"stockCode":"111770","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":895795359601,"operatingIncome":120402536595,"netIncome":149716026700,"prevYearRevenue":811347715731,"prevYearOperatingIncome":82321576910,"prevYearNetIncome":70225516970,"source":"11013","updatedAt":"2026-08-26T22:19:32.298Z"},{"stockCode":"111770","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1231731565513,"operatingIncome":175571491637,"netIncome":155284298783,"prevYearRevenue":1038208547635,"prevYearOperatingIncome":145719620317,"prevYearNetIncome":100117531160,"source":"11012","updatedAt":"2026-08-26T22:19:32.547Z"}]}