{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/013700","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":"013700","name":"까뮤이앤씨","market":"KOSPI","sector":"건물 건설업","lastPrice":1621,"marketCap":96856095430,"sharesOutstanding":59750830,"asOf":"2026-09-26T15:09:35.313Z"},"valuation":{"fiscalYear":2025,"per":4.82,"perTtm":3.37,"ttmPeriod":"25Q3~26Q2","pbr":0.86,"psr":0.33,"evEbitda":7.2,"ev":183168113834,"fcff":31060356429,"fcffYield":0.1696,"roe":0.194,"revenueGrowth":{"y1":0.1424,"y3":0.1509,"y5":0.1296},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":0.5328},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.341Z"},"price":{"high52w":1849,"low52w":1005,"fromHigh":-0.1233,"returns":[{"label":"1개월","value":0.0119},{"label":"3개월","value":0.463},{"label":"6개월","value":0.2875},{"label":"1년","value":0.4872},{"label":"3년","value":0.0227},{"label":"5년","value":-0.3985}]},"dividends":[{"fiscalYear":2025,"dps":30,"yieldPct":2.5,"payoutPct":8.9},{"fiscalYear":2024,"dps":20,"yieldPct":1.5,"payoutPct":null},{"fiscalYear":2023,"dps":20,"yieldPct":1.3,"payoutPct":34.6},{"fiscalYear":2022,"dps":20,"yieldPct":1,"payoutPct":-5.7},{"fiscalYear":2021,"dps":20,"yieldPct":0.8,"payoutPct":-29.4},{"fiscalYear":2020,"dps":20,"yieldPct":0.6,"payoutPct":9.6},{"fiscalYear":2019,"dps":30,"yieldPct":2.4,"payoutPct":9.9},{"fiscalYear":2018,"dps":20,"yieldPct":1.5,"payoutPct":51}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":116296827608,"operatingIncome":4050403632,"netIncome":1738795778,"controllingNetIncome":null,"ebitda":4217689437,"fcff":-6299055505,"cfo":-6807594676,"capex":512828000,"totalAssets":142240175258,"totalLiabilities":82677272485,"totalEquity":59562902773,"cash":3501559162,"totalDebt":33096666680},{"fiscalYear":2019,"statement":"별도","revenue":283420654857,"operatingIncome":14845481231,"netIncome":13494869179,"controllingNetIncome":null,"ebitda":15228450169,"fcff":9813838647,"cfo":7627840261,"capex":195418000,"totalAssets":168876167146,"totalLiabilities":97944104712,"totalEquity":70932062434,"cash":18379991192,"totalDebt":43212526680},{"fiscalYear":2020,"statement":"별도","revenue":161728917824,"operatingIncome":2818116436,"netIncome":9202738387,"controllingNetIncome":null,"ebitda":null,"fcff":-20191803407,"cfo":-22021729643,"capex":280203600,"totalAssets":166218113728,"totalLiabilities":83452574818,"totalEquity":82765538910,"cash":4314985785,"totalDebt":49328515840},{"fiscalYear":2021,"statement":"별도","revenue":163686602054,"operatingIncome":-3010985732,"netIncome":-3016566535,"controllingNetIncome":null,"ebitda":-2418003993,"fcff":-1618005283,"cfo":-2668352487,"capex":127830000,"totalAssets":195058432986,"totalLiabilities":96246050328,"totalEquity":98812382658,"cash":4166163547,"totalDebt":49045649039},{"fiscalYear":2022,"statement":"별도","revenue":195140487261,"operatingIncome":-15897800139,"netIncome":-15888096472,"controllingNetIncome":null,"ebitda":-15536116028,"fcff":-10984100822,"cfo":-12329059340,"capex":255174760,"totalAssets":195489393903,"totalLiabilities":116341805653,"totalEquity":79147588250,"cash":4733808350,"totalDebt":58712606184},{"fiscalYear":2023,"statement":"연결","revenue":278827953382,"operatingIncome":6651260920,"netIncome":2607626820,"controllingNetIncome":2607626820,"ebitda":null,"fcff":3964786024,"cfo":1626479025,"capex":133108546,"totalAssets":255548356312,"totalLiabilities":168253109752,"totalEquity":87295246560,"cash":24637321891,"totalDebt":71068120936},{"fiscalYear":2024,"statement":"연결","revenue":260379672451,"operatingIncome":-18097320062,"netIncome":-21924701376,"controllingNetIncome":-21279574849,"ebitda":null,"fcff":-60753535951,"cfo":-64937163962,"capex":173467463,"totalAssets":276541274780,"totalLiabilities":181056190782,"totalEquity":95485083998,"cash":4535141544,"totalDebt":102311121733},{"fiscalYear":2025,"statement":"연결","revenue":297453436886,"operatingIncome":23846813274,"netIncome":20026957609,"controllingNetIncome":20091982841,"ebitda":25448710165,"fcff":31060356429,"cfo":25836170477,"capex":97000000,"totalAssets":298300474726,"totalLiabilities":185928182653,"totalEquity":112372292073,"cash":5601592403,"totalDebt":91913610807}],"quarterly":[{"stockCode":"013700","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":64225986855,"operatingIncome":5452807144,"netIncome":3506204588,"prevYearRevenue":65668042405,"prevYearOperatingIncome":-399101588,"prevYearNetIncome":-1426089450,"source":"11014","updatedAt":"2026-08-26T22:27:27.833Z"},{"stockCode":"013700","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":115591197101,"operatingIncome":6270746844,"netIncome":8506067267,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:27.837Z"},{"stockCode":"013700","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":104923362167,"operatingIncome":11040929435,"netIncome":8029560555,"prevYearRevenue":55957142783,"prevYearOperatingIncome":3650990021,"prevYearNetIncome":2473716137,"source":"11013","updatedAt":"2026-08-26T22:27:27.299Z"},{"stockCode":"013700","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":109250618993,"operatingIncome":12194238759,"netIncome":8716943508,"prevYearRevenue":61679110147,"prevYearOperatingIncome":8462036405,"prevYearNetIncome":5530539480,"source":"11012","updatedAt":"2026-08-26T22:27:27.541Z"}]}