{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/007810","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":"007810","name":"코리아써키트","market":"KOSPI","sector":"전자부품 제조업","lastPrice":65600,"marketCap":1573259872000,"sharesOutstanding":23982620,"asOf":"2026-09-26T15:09:35.292Z"},"valuation":{"fiscalYear":2025,"per":33.3,"perTtm":15.79,"ttmPeriod":"25Q3~26Q2","pbr":3.58,"psr":1.04,"evEbitda":15.2,"ev":1810314208121,"fcff":-33116421006,"fcffYield":-0.0183,"roe":0.1154,"revenueGrowth":{"y1":0.073,"y3":-0.0185,"y5":0.1085},"operatingIncomeGrowth":{"y1":null,"y3":-0.1844,"y5":0.3205},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.431Z"},"price":{"high52w":141900,"low52w":16580,"fromHigh":-0.5377,"returns":[{"label":"1개월","value":0.0772},{"label":"3개월","value":-0.2807},{"label":"6개월","value":-0.219},{"label":"1년","value":2.9614},{"label":"3년","value":3.4565},{"label":"5년","value":3.7194}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.3,"payoutPct":5.1}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":564337230088,"operatingIncome":47049313273,"netIncome":7408040736,"controllingNetIncome":3962616349,"ebitda":93070270151,"fcff":28242908014,"cfo":61607416404,"capex":33724420717,"totalAssets":526992025592,"totalLiabilities":128220378756,"totalEquity":398771646836,"cash":69394202676,"totalDebt":35586037783},{"fiscalYear":2016,"statement":"연결","revenue":545300470697,"operatingIncome":16046089637,"netIncome":-4194050255,"controllingNetIncome":-6775620713,"ebitda":56166403153,"fcff":-1859414171,"cfo":14797334323,"capex":16728600194,"totalAssets":520500737082,"totalLiabilities":129598503678,"totalEquity":390902233404,"cash":46770205587,"totalDebt":37904718676},{"fiscalYear":2017,"statement":"연결","revenue":591598881619,"operatingIncome":11068937019,"netIncome":29629689851,"controllingNetIncome":23413838534,"ebitda":45513411312,"fcff":-290148655,"cfo":34764902033,"capex":36249468452,"totalAssets":556503135113,"totalLiabilities":141131954600,"totalEquity":415371180513,"cash":31296422546,"totalDebt":41721979457},{"fiscalYear":2018,"statement":"연결","revenue":535824715216,"operatingIncome":-17887232935,"netIncome":-27865837303,"controllingNetIncome":-35735324132,"ebitda":11639549876,"fcff":-3415843880,"cfo":10030345062,"capex":14889855811,"totalAssets":500488797322,"totalLiabilities":112712773428,"totalEquity":387776023894,"cash":28051998700,"totalDebt":31521440800},{"fiscalYear":2019,"statement":"연결","revenue":543423598661,"operatingIncome":13862521166,"netIncome":2124891038,"controllingNetIncome":688259548,"ebitda":37078476233,"fcff":44399385034,"cfo":47211164274,"capex":2944036576,"totalAssets":478120049110,"totalLiabilities":87628191590,"totalEquity":390491857520,"cash":22710298974,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":902121287287,"operatingIncome":13403451925,"netIncome":-11775816310,"controllingNetIncome":11569661922,"ebitda":41817503258,"fcff":-6900959639,"cfo":18845438888,"capex":26485030938,"totalAssets":921746308017,"totalLiabilities":355403556221,"totalEquity":566342751796,"cash":89533260950,"totalDebt":113121108041},{"fiscalYear":2021,"statement":"연결","revenue":1424168502751,"operatingIncome":85112839470,"netIncome":72195705436,"controllingNetIncome":56198128578,"ebitda":121292047058,"fcff":17114278598,"cfo":66837179704,"capex":50440755687,"totalAssets":1064620686323,"totalLiabilities":412634244757,"totalEquity":651986441566,"cash":71522634066,"totalDebt":108055346810},{"fiscalYear":2022,"statement":"연결","revenue":1596875152129,"operatingIncome":99194841606,"netIncome":85750793581,"controllingNetIncome":68642814124,"ebitda":153280951453,"fcff":-99710610946,"cfo":152598652403,"capex":253729578952,"totalAssets":1293448547101,"totalLiabilities":541835924394,"totalEquity":751612622707,"cash":70567632097,"totalDebt":219139668734},{"fiscalYear":2023,"statement":"연결","revenue":1332234444242,"operatingIncome":-32101224771,"netIncome":-28266358679,"controllingNetIncome":-36606982232,"ebitda":62470166992,"fcff":-23355421977,"cfo":53041203586,"capex":78125980996,"totalAssets":1236457010706,"totalLiabilities":526566694739,"totalEquity":709890315967,"cash":89526523552,"totalDebt":258369810929},{"fiscalYear":2024,"statement":"연결","revenue":1406956573662,"operatingIncome":-33153617896,"netIncome":-129014306648,"controllingNetIncome":-125918413910,"ebitda":78847926856,"fcff":53190785548,"cfo":99531409662,"capex":49791696190,"totalAssets":1255382149192,"totalLiabilities":574186642619,"totalEquity":681195506573,"cash":136879192953,"totalDebt":79331783194},{"fiscalYear":2025,"statement":"연결","revenue":1509725133078,"operatingIncome":53816253084,"netIncome":53794771145,"controllingNetIncome":47251781829,"ebitda":119117070398,"fcff":-33116421006,"cfo":39137875548,"capex":77111402014,"totalAssets":1392548104186,"totalLiabilities":601954072823,"totalEquity":790594031363,"cash":73492427020,"totalDebt":310546763141}],"quarterly":[{"stockCode":"007810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":375651814658,"operatingIncome":13264646929,"netIncome":13628556393,"prevYearRevenue":341347836036,"prevYearOperatingIncome":-9632057518,"prevYearNetIncome":-12240378035,"source":"11014","updatedAt":"2026-08-26T22:20:20.547Z"},{"stockCode":"007810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":448137713958,"operatingIncome":36062215944,"netIncome":38264726587,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:20.549Z"},{"stockCode":"007810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":419900611488,"operatingIncome":26443486523,"netIncome":30137667511,"prevYearRevenue":354587792750,"prevYearOperatingIncome":-1666527708,"prevYearNetIncome":-2177708589,"source":"11013","updatedAt":"2026-08-26T22:20:20.009Z"},{"stockCode":"007810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":407179666176,"operatingIncome":19290297926,"netIncome":17621761471,"prevYearRevenue":331347811712,"prevYearOperatingIncome":6155917919,"prevYearNetIncome":4079196754,"source":"11012","updatedAt":"2026-08-26T22:20:20.264Z"}]}