{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/475560","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":"475560","name":"더본코리아","market":"KOSPI","sector":"상품 종합 도매업","lastPrice":14560,"marketCap":215895243200,"sharesOutstanding":14827970,"asOf":"2026-09-26T15:09:35.586Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.88,"psr":0.6,"evEbitda":null,"ev":206046822045,"fcff":-43916045110,"fcffYield":-0.2131,"roe":-0.0687,"revenueGrowth":{"y1":-0.2217,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":-1.6573,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.776Z"},"price":{"high52w":26550,"low52w":12700,"fromHigh":-0.4516,"returns":[{"label":"1개월","value":-0.1208},{"label":"3개월","value":0.0297},{"label":"6개월","value":-0.3083},{"label":"1년","value":-0.44},{"label":"3년","value":null},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":2.31,"payoutPct":-37.59},{"fiscalYear":2024,"dps":300,"yieldPct":1,"payoutPct":12.55}],"annual":[{"fiscalYear":2024,"statement":"연결","revenue":464151201512,"operatingIncome":36023906701,"netIncome":30992599183,"controllingNetIncome":32073788186,"ebitda":42628466224,"fcff":41902292441,"cfo":45886589006,"capex":4346486328,"totalAssets":352697366866,"totalLiabilities":85109581494,"totalEquity":267587785372,"cash":37489809740,"totalDebt":7752787061},{"fiscalYear":2025,"statement":"연결","revenue":361238529222,"operatingIncome":-23678680069,"netIncome":-17393878663,"controllingNetIncome":-17651796595,"ebitda":-17342313933,"fcff":-43916045110,"cfo":-29003479270,"capex":15137313274,"totalAssets":303266174670,"totalLiabilities":57267973538,"totalEquity":245998201132,"cash":15938786832,"totalDebt":6090365677}],"quarterly":[{"stockCode":"475560","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":87379403645,"operatingIncome":-4364094104,"netIncome":-2659290153,"prevYearRevenue":125635712408,"prevYearOperatingIncome":10699558554,"prevYearNetIncome":8554531877,"source":"11014","updatedAt":"2026-08-26T22:23:31.918Z"},{"stockCode":"475560","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":88955508443,"operatingIncome":-3035488864,"netIncome":2742813841,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:31.924Z"},{"stockCode":"475560","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":79605598593,"operatingIncome":-4194190471,"netIncome":-2257090796,"prevYearRevenue":110715140122,"prevYearOperatingIncome":6196323191,"prevYearNetIncome":6327775311,"source":"11013","updatedAt":"2026-08-26T22:23:31.378Z"},{"stockCode":"475560","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":83216576482,"operatingIncome":-5562003636,"netIncome":-4405558256,"prevYearRevenue":74188477012,"prevYearOperatingIncome":-22475420292,"prevYearNetIncome":-23805177662,"source":"11012","updatedAt":"2026-08-26T22:23:31.611Z"}]}