{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/282330","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":"282330","name":"BGF리테일","market":"KOSPI","sector":"종합 소매업","lastPrice":134000,"marketCap":2316043404000,"sharesOutstanding":17283906,"asOf":"2026-09-26T15:09:35.519Z"},"valuation":{"fiscalYear":2025,"per":11.86,"perTtm":10.76,"ttmPeriod":"25Q3~26Q2","pbr":1.76,"psr":0.26,"evEbitda":4.28,"ev":1902000958734,"fcff":523766646213,"fcffYield":0.2754,"roe":0.1564,"revenueGrowth":{"y1":0.0417,"y3":0.0596,"y5":0.0795},"operatingIncomeGrowth":{"y1":0.0092,"y3":0.002,"y5":0.0938},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.936Z"},"price":{"high52w":153100,"low52w":102000,"fromHigh":-0.1248,"returns":[{"label":"1개월","value":-0.0408},{"label":"3개월","value":0.1582},{"label":"6개월","value":0.0284},{"label":"1년","value":0.2559},{"label":"3년","value":-0.0496},{"label":"5년","value":-0.2321}]},"dividends":[{"fiscalYear":2025,"dps":4100,"yieldPct":3.3,"payoutPct":36.3},{"fiscalYear":2024,"dps":4100,"yieldPct":4,"payoutPct":36.3},{"fiscalYear":2023,"dps":4100,"yieldPct":3.1,"payoutPct":36.2},{"fiscalYear":2022,"dps":4100,"yieldPct":2,"payoutPct":35.6},{"fiscalYear":2021,"dps":3000,"yieldPct":2,"payoutPct":35.1},{"fiscalYear":2020,"dps":2400,"yieldPct":1.7,"payoutPct":33.8},{"fiscalYear":2019,"dps":2700,"yieldPct":1.6,"payoutPct":30.8},{"fiscalYear":2018,"dps":2680,"yieldPct":1.3,"payoutPct":30}],"annual":[{"fiscalYear":2017,"statement":"연결","revenue":938735224712,"operatingIncome":26516479984,"netIncome":27983934658,"controllingNetIncome":27983934658,"ebitda":null,"fcff":-50855469541,"cfo":-24964281856,"capex":25903205274,"totalAssets":1277349524088,"totalLiabilities":888705326553,"totalEquity":388644197535,"cash":28756851273,"totalDebt":2800000000},{"fiscalYear":2018,"statement":"연결","revenue":5775862323457,"operatingIncome":189516685804,"netIncome":154186683020,"controllingNetIncome":154186683020,"ebitda":300618761026,"fcff":153138651850,"cfo":345797723349,"capex":192795209660,"totalAssets":1482568536572,"totalLiabilities":960905506895,"totalEquity":521663029677,"cash":35338825797,"totalDebt":5094238750},{"fiscalYear":2019,"statement":"연결","revenue":5946068219555,"operatingIncome":196623293754,"netIncome":151377053549,"controllingNetIncome":151377053549,"ebitda":305586427979,"fcff":361044209517,"cfo":532814863392,"capex":171873003461,"totalAssets":2172410899706,"totalLiabilities":1549815137631,"totalEquity":622595762075,"cash":28047949946,"totalDebt":11729102540},{"fiscalYear":2020,"statement":"연결","revenue":6181269419288,"operatingIncome":162204243583,"netIncome":122711267434,"controllingNetIncome":122711267434,"ebitda":306945227164,"fcff":330989435432,"cfo":507341460255,"capex":176676647076,"totalAssets":2371169598247,"totalLiabilities":1674341687928,"totalEquity":696827910319,"cash":24011314610,"totalDebt":24165272630},{"fiscalYear":2021,"statement":"연결","revenue":6781161259022,"operatingIncome":199441703668,"netIncome":147642852239,"controllingNetIncome":147642852239,"ebitda":347392078137,"fcff":371323879771,"cfo":538147659919,"capex":167228084093,"totalAssets":2596378756682,"totalLiabilities":1787059387273,"totalEquity":809319369409,"cash":54442437355,"totalDebt":21702033880},{"fiscalYear":2022,"statement":"연결","revenue":7615769467741,"operatingIncome":252407573570,"netIncome":193538863026,"controllingNetIncome":193538863026,"ebitda":402825108134,"fcff":399756894962,"cfo":630424675866,"capex":231462743715,"totalAssets":2946235271626,"totalLiabilities":1983607627851,"totalEquity":962627643775,"cash":268595922005,"totalDebt":13382033880},{"fiscalYear":2023,"statement":"연결","revenue":8194753978897,"operatingIncome":253187753623,"netIncome":195844952003,"controllingNetIncome":195844952003,"ebitda":379770472495,"fcff":434731764992,"cfo":647081048143,"capex":212863172499,"totalAssets":3219078523118,"totalLiabilities":2144625475397,"totalEquity":1074453047721,"cash":302293600934,"totalDebt":10690000000},{"fiscalYear":2024,"statement":"연결","revenue":8698757469111,"operatingIncome":251641247239,"netIncome":195217876198,"controllingNetIncome":195217876198,"ebitda":376973987128,"fcff":544473499569,"cfo":768788316472,"capex":224620464413,"totalAssets":3402590175982,"totalLiabilities":2218457219442,"totalEquity":1184132956540,"cash":324778558632,"totalDebt":3200000000},{"fiscalYear":2025,"statement":"연결","revenue":9061216107616,"operatingIncome":253947326677,"netIncome":195263084525,"controllingNetIncome":195263084525,"ebitda":444608665371,"fcff":523766646213,"cfo":770785519532,"capex":247089564342,"totalAssets":3556166960339,"totalLiabilities":2243109802650,"totalEquity":1313057157689,"cash":414042445266,"totalDebt":0}],"quarterly":[{"stockCode":"282330","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2462231428825,"operatingIncome":97630927160,"netIncome":79308355424,"prevYearRevenue":2325582280004,"prevYearOperatingIncome":91155803123,"prevYearNetIncome":69865497828,"source":"11014","updatedAt":"2026-08-26T22:19:49.334Z"},{"stockCode":"282330","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2292364568293,"operatingIncome":64266900904,"netIncome":49788414130,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:49.338Z"},{"stockCode":"282330","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2120358804907,"operatingIncome":38109787404,"netIncome":29292565315,"prevYearRevenue":2016470142403,"prevYearOperatingIncome":22625658073,"prevYearNetIncome":13360723881,"source":"11013","updatedAt":"2026-08-26T22:19:48.794Z"},{"stockCode":"282330","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2426816474388,"operatingIncome":84851551888,"netIncome":56829553155,"prevYearRevenue":2290149968095,"prevYearOperatingIncome":69423840540,"prevYearNetIncome":52805591090,"source":"11012","updatedAt":"2026-08-26T22:19:49.071Z"}]}