{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/001620","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":"001620","name":"케이비아이동국실업","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":2190,"marketCap":48746347140,"sharesOutstanding":22258606,"asOf":"2026-09-26T15:09:35.245Z"},"valuation":{"fiscalYear":2025,"per":1.55,"perTtm":1.08,"ttmPeriod":"25Q3~26Q2","pbr":0.19,"psr":0.06,"evEbitda":1.14,"ev":53036217002,"fcff":18252556241,"fcffYield":0.3442,"roe":0.1301,"revenueGrowth":{"y1":0.2089,"y3":0.0957,"y5":0.0877},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.280Z"},"price":{"high52w":3937.6167,"low52w":1988,"fromHigh":-0.4438,"returns":[{"label":"1개월","value":0.0023},{"label":"3개월","value":0.0162},{"label":"6개월","value":-0.2525},{"label":"1년","value":0.0342},{"label":"3년","value":-0.1567},{"label":"5년","value":-0.6053}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":650873646386,"operatingIncome":-12140610836,"netIncome":-10111397794,"controllingNetIncome":-9587288858,"ebitda":20545251022,"fcff":1622182287,"cfo":50747329089,"capex":54620880584,"totalAssets":570273061240,"totalLiabilities":390931428814,"totalEquity":179341632426,"cash":40318938728,"totalDebt":170801836555},{"fiscalYear":2019,"statement":"연결","revenue":615578389906,"operatingIncome":-13983746531,"netIncome":275497763,"controllingNetIncome":-2083816376,"ebitda":41240312082,"fcff":-29989636485,"cfo":42600498705,"capex":76845024119,"totalAssets":559688329708,"totalLiabilities":383312184728,"totalEquity":176376144980,"cash":49372665262,"totalDebt":175041826828},{"fiscalYear":2020,"statement":"연결","revenue":530786950089,"operatingIncome":-20831644526,"netIncome":-11427243423,"controllingNetIncome":-11674563869,"ebitda":18324321622,"fcff":1033106132,"cfo":24934607711,"capex":29685118551,"totalAssets":566142150316,"totalLiabilities":396370266115,"totalEquity":169771884201,"cash":63183887469,"totalDebt":197536248467},{"fiscalYear":2021,"statement":"연결","revenue":521440974563,"operatingIncome":-73285371359,"netIncome":-23735748807,"controllingNetIncome":-22065695563,"ebitda":-61665713876,"fcff":-52061733040,"cfo":-11832806203,"capex":44636329245,"totalAssets":568005110934,"totalLiabilities":397931073309,"totalEquity":170074037625,"cash":36556359834,"totalDebt":191047341576},{"fiscalYear":2022,"statement":"연결","revenue":614172275827,"operatingIncome":-965285127,"netIncome":4575114372,"controllingNetIncome":4190418666,"ebitda":30371225319,"fcff":-32732874444,"cfo":-13132696890,"capex":24162053485,"totalAssets":553570561673,"totalLiabilities":373187013643,"totalEquity":180383548030,"cash":31311356656,"totalDebt":196813280190},{"fiscalYear":2023,"statement":"연결","revenue":649418493012,"operatingIncome":4502795734,"netIncome":8074115473,"controllingNetIncome":7606028536,"ebitda":37485546229,"fcff":12263981424,"cfo":57533277417,"capex":52849596622,"totalAssets":622237518375,"totalLiabilities":426184780364,"totalEquity":196052738011,"cash":21723905370,"totalDebt":172222465432},{"fiscalYear":2024,"statement":"연결","revenue":668399686056,"operatingIncome":-6326628228,"netIncome":25660357954,"controllingNetIncome":25530711038,"ebitda":21053243397,"fcff":-38839971103,"cfo":64644582137,"capex":113233153339,"totalAssets":764811017139,"totalLiabilities":538883051385,"totalEquity":225927965754,"cash":28388841851,"totalDebt":234585229667},{"fiscalYear":2025,"statement":"연결","revenue":808008048191,"operatingIncome":18558484099,"netIncome":31560050730,"controllingNetIncome":31549911101,"ebitda":46693719444,"fcff":18252556241,"cfo":82010840271,"capex":74320949511,"totalAssets":861979153146,"totalLiabilities":593932076663,"totalEquity":268047076483,"cash":31248214232,"totalDebt":35538084094}],"quarterly":[{"stockCode":"001620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":208327458265,"operatingIncome":5309717803,"netIncome":9267565439,"prevYearRevenue":164586862445,"prevYearOperatingIncome":-13962698276,"prevYearNetIncome":-10015114304,"source":"11014","updatedAt":"2026-08-26T22:31:06.441Z"},{"stockCode":"001620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":215256439615,"operatingIncome":14224958175,"netIncome":26977643085,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:06.445Z"},{"stockCode":"001620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":204692008578,"operatingIncome":-1207447610,"netIncome":5200698478,"prevYearRevenue":171160187835,"prevYearOperatingIncome":-6471774384,"prevYearNetIncome":-5453060812,"source":"11013","updatedAt":"2026-08-26T22:31:05.918Z"},{"stockCode":"001620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":215781763846,"operatingIncome":27012869,"netIncome":3554943253,"prevYearRevenue":213263962476,"prevYearOperatingIncome":5495582505,"prevYearNetIncome":767903018,"source":"11012","updatedAt":"2026-08-26T22:31:06.162Z"}]}