{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/122900","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":"122900","name":"아이마켓코리아","market":"KOSPI","sector":"상품 종합 도매업","lastPrice":8340,"marketCap":278796525600,"sharesOutstanding":33428840,"asOf":"2026-09-26T15:09:35.458Z"},"valuation":{"fiscalYear":2025,"per":13.31,"perTtm":6.77,"ttmPeriod":"25Q3~26Q2","pbr":0.75,"psr":0.09,"evEbitda":6.33,"ev":286287630762,"fcff":34565580926,"fcffYield":0.1207,"roe":0.0574,"revenueGrowth":{"y1":-0.0795,"y3":-0.0523,"y5":0.0147},"operatingIncomeGrowth":{"y1":-0.5463,"y3":-0.288,"y5":-0.1289},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.013Z"},"price":{"high52w":8360,"low52w":7050,"fromHigh":-0.0024,"returns":[{"label":"1개월","value":0.0085},{"label":"3개월","value":0.173},{"label":"6개월","value":0.1105},{"label":"1년","value":0.0121},{"label":"3년","value":-0.0587},{"label":"5년","value":-0.322}]},"dividends":[{"fiscalYear":2025,"dps":450,"yieldPct":5.7,"payoutPct":67.6},{"fiscalYear":2024,"dps":600,"yieldPct":7.5,"payoutPct":70},{"fiscalYear":2023,"dps":600,"yieldPct":7,"payoutPct":124.8},{"fiscalYear":2022,"dps":600,"yieldPct":5.7,"payoutPct":84.9},{"fiscalYear":2021,"dps":600,"yieldPct":5.4,"payoutPct":49.5},{"fiscalYear":2020,"dps":600,"yieldPct":6.4,"payoutPct":88.4},{"fiscalYear":2019,"dps":600,"yieldPct":5.6,"payoutPct":121.7},{"fiscalYear":2018,"dps":450,"yieldPct":6.4,"payoutPct":124.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":2935242220453,"operatingIncome":36201356607,"netIncome":20722286432,"controllingNetIncome":12315559956,"ebitda":51459579963,"fcff":9224737470,"cfo":17082071343,"capex":8249460882,"totalAssets":1078276075712,"totalLiabilities":636748895832,"totalEquity":441527179880,"cash":87181683672,"totalDebt":20014243920},{"fiscalYear":2019,"statement":"연결","revenue":2923787985987,"operatingIncome":52038830520,"netIncome":25787600490,"controllingNetIncome":16062897557,"ebitda":72691360005,"fcff":98488773517,"cfo":105752970263,"capex":8347783563,"totalAssets":1096877066115,"totalLiabilities":670348308072,"totalEquity":426528758043,"cash":99399061038,"totalDebt":60076694543},{"fiscalYear":2020,"statement":"연결","revenue":2839411295374,"operatingIncome":40515731617,"netIncome":28799711803,"controllingNetIncome":21360380028,"ebitda":59806116938,"fcff":1723340081,"cfo":5188462471,"capex":4843706044,"totalAssets":1110821080034,"totalLiabilities":693884810290,"totalEquity":416936269744,"cash":83481178418,"totalDebt":55507748274},{"fiscalYear":2021,"statement":"연결","revenue":3132491779569,"operatingIncome":45420682449,"netIncome":44499433381,"controllingNetIncome":38166061628,"ebitda":65071961967,"fcff":45492447330,"cfo":54166341763,"capex":9954627941,"totalAssets":1120159809046,"totalLiabilities":703385717080,"totalEquity":416774091966,"cash":65318151650,"totalDebt":55636130939},{"fiscalYear":2022,"statement":"연결","revenue":3588174695943,"operatingIncome":56299267838,"netIncome":29102928735,"controllingNetIncome":22224037887,"ebitda":77948396290,"fcff":63679294902,"cfo":81317039002,"capex":19555337875,"totalAssets":1224954676333,"totalLiabilities":814780662561,"totalEquity":410174013772,"cash":132420105342,"totalDebt":68226648737},{"fiscalYear":2023,"statement":"연결","revenue":3425595997363,"operatingIncome":51107089826,"netIncome":24300686894,"controllingNetIncome":15127869471,"ebitda":74125326238,"fcff":16198860516,"cfo":90288757274,"capex":76618480612,"totalAssets":1373717052601,"totalLiabilities":973345148707,"totalEquity":400371903894,"cash":174413123306,"totalDebt":117453194705},{"fiscalYear":2024,"statement":"연결","revenue":3318335159154,"operatingIncome":44784623263,"netIncome":34313587525,"controllingNetIncome":26954879542,"ebitda":69221949552,"fcff":-14981653436,"cfo":-2404818275,"capex":14739023611,"totalAssets":1279967962677,"totalLiabilities":865266355370,"totalEquity":414701607307,"cash":122072469524,"totalDebt":134274104503},{"fiscalYear":2025,"statement":"연결","revenue":3054422899510,"operatingIncome":20319970689,"netIncome":29640768548,"controllingNetIncome":20945835045,"ebitda":45227415740,"fcff":34565580926,"cfo":52574507815,"capex":20544909706,"totalAssets":1364073064191,"totalLiabilities":942019444504,"totalEquity":422053619687,"cash":144380468867,"totalDebt":151871574029}],"quarterly":[{"stockCode":"122900","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":764029559849,"operatingIncome":8180118747,"netIncome":2604264789,"prevYearRevenue":784157420275,"prevYearOperatingIncome":9855872770,"prevYearNetIncome":7376313449,"source":"11014","updatedAt":"2026-08-26T22:23:18.826Z"},{"stockCode":"122900","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":807415022847,"operatingIncome":-4127209110,"netIncome":6795862639,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:18.829Z"},{"stockCode":"122900","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":842455010637,"operatingIncome":16569669971,"netIncome":12715556669,"prevYearRevenue":747504802852,"prevYearOperatingIncome":9727240401,"prevYearNetIncome":3761071405,"source":"11013","updatedAt":"2026-08-26T22:23:18.311Z"},{"stockCode":"122900","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1007697787266,"operatingIncome":17725447892,"netIncome":19077545552,"prevYearRevenue":735473513962,"prevYearOperatingIncome":6539820651,"prevYearNetIncome":16479569715,"source":"11012","updatedAt":"2026-08-26T22:23:18.564Z"}]}