{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/159580","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":"159580","name":"제로투세븐","market":"KOSDAQ","sector":"생활용품 도매업","lastPrice":2060,"marketCap":41267230160,"sharesOutstanding":20032636,"asOf":"2026-09-26T15:09:35.474Z"},"valuation":{"fiscalYear":2025,"per":11.96,"perTtm":9.14,"ttmPeriod":"25Q3~26Q2","pbr":0.5,"psr":0.58,"evEbitda":5.92,"ev":30191311457,"fcff":2603798596,"fcffYield":0.0862,"roe":0.042,"revenueGrowth":{"y1":0.0607,"y3":-0.0775,"y5":-0.1283},"operatingIncomeGrowth":{"y1":0.6483,"y3":-0.3541,"y5":0.3463},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.539Z"},"price":{"high52w":4435,"low52w":1881,"fromHigh":-0.5355,"returns":[{"label":"1개월","value":-0.0636},{"label":"3개월","value":0.0148},{"label":"6개월","value":-0.4333},{"label":"1년","value":-0.5318},{"label":"3년","value":-0.6341},{"label":"5년","value":-0.8269}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":1.22,"payoutPct":29},{"fiscalYear":2024,"dps":50,"yieldPct":0.93,"payoutPct":200},{"fiscalYear":2023,"dps":50,"yieldPct":0.79,"payoutPct":104}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":175282228428,"operatingIncome":-4708161617,"netIncome":-6435293733,"controllingNetIncome":-6435293733,"ebitda":null,"fcff":4121996210,"cfo":4208883715,"capex":747218792,"totalAssets":134940261285,"totalLiabilities":71638844986,"totalEquity":63301416299,"cash":19559654806,"totalDebt":30000000000},{"fiscalYear":2019,"statement":"연결","revenue":213550381955,"operatingIncome":11241650244,"netIncome":9326237534,"controllingNetIncome":9326237534,"ebitda":12135002435,"fcff":4991961695,"cfo":11220098925,"capex":6983489789,"totalAssets":127737816620,"totalLiabilities":54919405112,"totalEquity":72818411508,"cash":9583217575,"totalDebt":19386280486},{"fiscalYear":2020,"statement":"연결","revenue":141000744598,"operatingIncome":568790635,"netIncome":-614182558,"controllingNetIncome":-614182558,"ebitda":2473100172,"fcff":17218430540,"cfo":20231709123,"capex":3441008444,"totalAssets":111072143340,"totalLiabilities":38816153558,"totalEquity":72255989782,"cash":15185285475,"totalDebt":11042079477},{"fiscalYear":2021,"statement":"연결","revenue":111951948634,"operatingIncome":2332611072,"netIncome":1164197889,"controllingNetIncome":1164197889,"ebitda":5452227700,"fcff":-2850968446,"cfo":-2096037363,"capex":945910036,"totalAssets":97976550539,"totalLiabilities":23713318237,"totalEquity":74263232302,"cash":12476360998,"totalDebt":10265314864},{"fiscalYear":2022,"statement":"연결","revenue":90391450843,"operatingIncome":9334742187,"netIncome":4127129858,"controllingNetIncome":4127129858,"ebitda":12212509248,"fcff":11129112293,"cfo":12563559935,"capex":1647214264,"totalAssets":99389971714,"totalLiabilities":19831610128,"totalEquity":79558361586,"cash":13700351203,"totalDebt":8335269398},{"fiscalYear":2023,"statement":"연결","revenue":69412990004,"operatingIncome":2324081274,"netIncome":963997669,"controllingNetIncome":963997669,"ebitda":4970652986,"fcff":3532968942,"cfo":5194004421,"capex":1728399584,"totalAssets":89418245011,"totalLiabilities":7880863231,"totalEquity":81537381780,"cash":10474998853,"totalDebt":1014966259},{"fiscalYear":2024,"statement":"연결","revenue":66894426050,"operatingIncome":1526092598,"netIncome":500048293,"controllingNetIncome":500048293,"ebitda":4142348553,"fcff":610807711,"cfo":1286199444,"capex":690598867,"totalAssets":90053400129,"totalLiabilities":9254491987,"totalEquity":80798908142,"cash":9702126555,"totalDebt":449733059},{"fiscalYear":2025,"statement":"연결","revenue":70954645139,"operatingIncome":2515500922,"netIncome":3450005048,"controllingNetIncome":3450005048,"ebitda":5103165491,"fcff":2603798596,"cfo":3335265808,"capex":750747144,"totalAssets":91750177305,"totalLiabilities":8392650134,"totalEquity":83357527171,"cash":12020787745,"totalDebt":944869042}],"quarterly":[{"stockCode":"159580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":16385797339,"operatingIncome":418790743,"netIncome":240066840,"prevYearRevenue":17333860086,"prevYearOperatingIncome":432261336,"prevYearNetIncome":-138448587,"source":"11014","updatedAt":"2026-08-26T22:31:34.992Z"},{"stockCode":"159580","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":16913725381,"operatingIncome":20897198,"netIncome":1344351729,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:34.995Z"},{"stockCode":"159580","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16689916641,"operatingIncome":644230661,"netIncome":929279678,"prevYearRevenue":18164589104,"prevYearOperatingIncome":1279223403,"prevYearNetIncome":999439818,"source":"11013","updatedAt":"2026-08-26T22:31:34.496Z"},{"stockCode":"159580","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20744752947,"operatingIncome":1768501597,"netIncome":1999336607,"prevYearRevenue":19490533315,"prevYearOperatingIncome":796589578,"prevYearNetIncome":866146661,"source":"11012","updatedAt":"2026-08-26T22:31:34.747Z"}]}