{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/139480","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":"139480","name":"이마트","market":"KOSPI","sector":"종합 소매업","lastPrice":72700,"marketCap":2006216041300,"sharesOutstanding":27595819,"asOf":"2026-09-26T15:09:35.467Z"},"valuation":{"fiscalYear":2025,"per":14.73,"perTtm":14.68,"ttmPeriod":"25Q3~26Q2","pbr":0.18,"psr":0.07,"evEbitda":7.53,"ev":9299798474575,"fcff":889433084412,"fcffYield":0.0956,"roe":0.0127,"revenueGrowth":{"y1":-0.0017,"y3":-0.0041,"y5":0.0563},"operatingIncomeGrowth":{"y1":5.8483,"y3":0.3347,"y5":0.0634},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.025Z"},"price":{"high52w":127600,"low52w":71200,"fromHigh":-0.4303,"returns":[{"label":"1개월","value":-0.0176},{"label":"3개월","value":-0.0855},{"label":"6개월","value":-0.273},{"label":"1년","value":-0.0345},{"label":"3년","value":0.0327},{"label":"5년","value":-0.581}]},"dividends":[{"fiscalYear":2025,"dps":2500,"yieldPct":2.38,"payoutPct":49.2},{"fiscalYear":2024,"dps":2000,"yieldPct":3.15,"payoutPct":-9.1},{"fiscalYear":2023,"dps":2000,"yieldPct":2.39,"payoutPct":-60.1},{"fiscalYear":2022,"dps":2000,"yieldPct":1.96,"payoutPct":5.21},{"fiscalYear":2021,"dps":2000,"yieldPct":1.32,"payoutPct":3.54},{"fiscalYear":2020,"dps":2000,"yieldPct":1.33,"payoutPct":14.91},{"fiscalYear":2019,"dps":2000,"yieldPct":1.54,"payoutPct":23.06},{"fiscalYear":2018,"dps":2000,"yieldPct":1.07,"payoutPct":12.38}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":13639993101625,"operatingIncome":503780001348,"netIncome":455879563363,"controllingNetIncome":454709175248,"ebitda":948226716715,"fcff":89923821369,"cfo":null,"capex":1018630266560,"totalAssets":14493751837603,"totalLiabilities":7254388517991,"totalEquity":7239363319612,"cash":63367629919,"totalDebt":4102827979947},{"fiscalYear":2016,"statement":"연결","revenue":14777876303720,"operatingIncome":546854595914,"netIncome":381637144670,"controllingNetIncome":376226998177,"ebitda":1205440367123,"fcff":333140350058,"cfo":null,"capex":620394801859,"totalAssets":15428184324979,"totalLiabilities":7304015242185,"totalEquity":8124169082794,"cash":65796561159,"totalDebt":3841170290610},{"fiscalYear":2017,"statement":"연결","revenue":15876686561466,"operatingIncome":566919510328,"netIncome":627938626633,"controllingNetIncome":616081272190,"ebitda":1116583021966,"fcff":394154504703,"cfo":null,"capex":755598758725,"totalAssets":16066507597137,"totalLiabilities":7295105646199,"totalEquity":8771401950938,"cash":223205772016,"totalDebt":3624343988893},{"fiscalYear":2018,"statement":"연결","revenue":17049079116942,"operatingIncome":462827002755,"netIncome":476179032683,"controllingNetIncome":450188477615,"ebitda":659451496228,"fcff":-127045618062,"cfo":null,"capex":916396774656,"totalAssets":16753863685013,"totalLiabilities":7896367362273,"totalEquity":8857496322740,"cash":283668035952,"totalDebt":3783727318701},{"fiscalYear":2019,"statement":"연결","revenue":19062879818284,"operatingIncome":150652508829,"netIncome":223836243277,"controllingNetIncome":233895212545,"ebitda":null,"fcff":null,"cfo":null,"capex":975226757007,"totalAssets":21094758779809,"totalLiabilities":10888018088222,"totalEquity":10206740691587,"cash":680968998661,"totalDebt":3817047266589},{"fiscalYear":2020,"statement":"연결","revenue":22033009980862,"operatingIncome":237151679441,"netIncome":362572647516,"controllingNetIncome":361794825719,"ebitda":null,"fcff":null,"cfo":null,"capex":537091524190,"totalAssets":22340423719351,"totalLiabilities":11843844819721,"totalEquity":10496578899630,"cash":1113268736193,"totalDebt":3308780398481},{"fiscalYear":2021,"statement":"연결","revenue":24932680935679,"operatingIncome":316790902379,"netIncome":1589074047501,"controllingNetIncome":1570745461376,"ebitda":null,"fcff":null,"cfo":null,"capex":1000544413960,"totalAssets":31242082400946,"totalLiabilities":18841829087123,"totalEquity":12400253313823,"cash":1010167136773,"totalDebt":6683470284255},{"fiscalYear":2022,"statement":"연결","revenue":29332413845888,"operatingIncome":135651681895,"netIncome":1007725545174,"controllingNetIncome":1029282329467,"ebitda":916334713704,"fcff":-690631598022,"cfo":null,"capex":1198580360129,"totalAssets":33201721508714,"totalLiabilities":19718359591026,"totalEquity":13483361917688,"cash":1269147152210,"totalDebt":7347207630532},{"fiscalYear":2023,"statement":"연결","revenue":29472247894459,"operatingIncome":-46935431343,"netIncome":-187466317757,"controllingNetIncome":-89092675616,"ebitda":917527606214,"fcff":616630543116,"cfo":1135132806779,"capex":828700441821,"totalAssets":33443865586475,"totalLiabilities":19609634816186,"totalEquity":13834230770289,"cash":1771232861623,"totalDebt":7874435782110},{"fiscalYear":2024,"statement":"연결","revenue":29020896860848,"operatingIncome":47098144142,"netIncome":-573430173306,"controllingNetIncome":-590019504443,"ebitda":4677283667391,"fcff":1151058397211,"cfo":1459819142428,"capex":690604263687,"totalAssets":33930639265588,"totalLiabilities":20746562841227,"totalEquity":13184076424361,"cash":1775057447752,"totalDebt":8816186622372},{"fiscalYear":2025,"statement":"연결","revenue":28970388263858,"operatingIncome":322541170250,"netIncome":246338918347,"controllingNetIncome":136191668992,"ebitda":1234411818554,"fcff":889433084412,"cfo":1318939140965,"capex":764449952684,"totalAssets":33503615741472,"totalLiabilities":19806707040792,"totalEquity":13696908700680,"cash":1303365061491,"totalDebt":8596947494766}],"quarterly":[{"stockCode":"139480","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7400784157345,"operatingIncome":151449690811,"netIncome":310340545665,"prevYearRevenue":7508472953696,"prevYearOperatingIncome":111713916129,"prevYearNetIncome":105397652248,"source":"11014","updatedAt":"2026-08-26T22:20:00.371Z"},{"stockCode":"139480","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7311706049073,"operatingIncome":-9857269049,"netIncome":-116252366007,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:00.374Z"},{"stockCode":"139480","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":7123428675312,"operatingIncome":178323054716,"netIncome":79394568399,"prevYearRevenue":7218926638835,"prevYearOperatingIncome":159318975212,"prevYearNetIncome":83612723338,"source":"11013","updatedAt":"2026-08-26T22:19:59.809Z"},{"stockCode":"139480","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6915029941458,"operatingIncome":-43037624221,"netIncome":-136781502139,"prevYearRevenue":7038971418605,"prevYearOperatingIncome":21629773276,"prevYearNetIncome":-31361984649,"source":"11012","updatedAt":"2026-08-26T22:20:00.117Z"}]}