{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/020120","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":"020120","name":"키다리스튜디오","market":"KOSPI","sector":"자료처리, 호스팅, 포털 및 기타 인터넷 정보매개 서비스업","lastPrice":7510,"marketCap":278348882660,"sharesOutstanding":37063766,"asOf":"2026-09-26T15:09:35.328Z"},"valuation":{"fiscalYear":2025,"per":41.99,"perTtm":22.58,"ttmPeriod":"25Q3~26Q2","pbr":1.37,"psr":1.28,"evEbitda":10.94,"ev":254839624581,"fcff":12724084576,"fcffYield":0.0499,"roe":0.0329,"revenueGrowth":{"y1":0.0598,"y3":0.0868,"y5":0.3673},"operatingIncomeGrowth":{"y1":4.6568,"y3":0.4269,"y5":0.2198},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.262Z"},"price":{"high52w":9250,"low52w":2855,"fromHigh":-0.1881,"returns":[{"label":"1개월","value":0.2948},{"label":"3개월","value":1.4383},{"label":"6개월","value":1.3037},{"label":"1년","value":0.814},{"label":"3년","value":0.5549},{"label":"5년","value":-0.5186}]},"dividends":[{"fiscalYear":2022,"dps":50,"yieldPct":0.6,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":19622960624,"operatingIncome":266947738,"netIncome":150986568,"controllingNetIncome":null,"ebitda":655659972,"fcff":-1907935361,"cfo":-1805219881,"capex":106443327,"totalAssets":18702972324,"totalLiabilities":2133610285,"totalEquity":16569362039,"cash":879235466,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":26737869784,"operatingIncome":702896894,"netIncome":2273233726,"controllingNetIncome":2693115706,"ebitda":1740277774,"fcff":null,"cfo":775974287,"capex":null,"totalAssets":41973984223,"totalLiabilities":21005110070,"totalEquity":20968874153,"cash":10863705619,"totalDebt":15610995177},{"fiscalYear":2020,"statement":"연결","revenue":45506775565,"operatingIncome":4586128252,"netIncome":72730259,"controllingNetIncome":53154794,"ebitda":5323816086,"fcff":3091746718,"cfo":5216050943,"capex":2228473728,"totalAssets":48155283189,"totalLiabilities":20963820258,"totalEquity":27191462931,"cash":11000259386,"totalDebt":8445865707},{"fiscalYear":2021,"statement":"연결","revenue":119118155904,"operatingIncome":6921869365,"netIncome":3531860296,"controllingNetIncome":3548089499,"ebitda":null,"fcff":12379703546,"cfo":17275838074,"capex":5036133750,"totalAssets":290122174756,"totalLiabilities":67350906744,"totalEquity":222771268012,"cash":26965004899,"totalDebt":21468270381},{"fiscalYear":2022,"statement":"연결","revenue":169433774760,"operatingIncome":4262454699,"netIncome":-2539662103,"controllingNetIncome":-2823537239,"ebitda":null,"fcff":2537285958,"cfo":9896437499,"capex":7878589386,"totalAssets":378769210908,"totalLiabilities":104145178065,"totalEquity":274624032843,"cash":68066001040,"totalDebt":24073567041},{"fiscalYear":2023,"statement":"연결","revenue":171042237147,"operatingIncome":-5744856252,"netIncome":-35643071568,"controllingNetIncome":-34546758885,"ebitda":26349382631,"fcff":-1268292690,"cfo":4116664657,"capex":6313749787,"totalAssets":344327903489,"totalLiabilities":135643276889,"totalEquity":208684626600,"cash":51732990529,"totalDebt":24550279442},{"fiscalYear":2024,"statement":"연결","revenue":205213284499,"operatingIncome":2189001069,"netIncome":-7219357053,"controllingNetIncome":-7602944299,"ebitda":10103418591,"fcff":15236765977,"cfo":13970246094,"capex":453081651,"totalAssets":330388215837,"totalLiabilities":130298400385,"totalEquity":200089815452,"cash":50069373210,"totalDebt":17664365000},{"fiscalYear":2025,"statement":"연결","revenue":217475159813,"operatingIncome":12382726336,"netIncome":6521952860,"controllingNetIncome":6629502801,"ebitda":23288909375,"fcff":12724084576,"cfo":21344755624,"capex":9290417484,"totalAssets":342620727464,"totalLiabilities":139168081833,"totalEquity":203452645631,"cash":40409258079,"totalDebt":16900000000}],"quarterly":[{"stockCode":"020120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":52751403369,"operatingIncome":3559594114,"netIncome":3140857350,"prevYearRevenue":50266513685,"prevYearOperatingIncome":539843060,"prevYearNetIncome":-63995059,"source":"11014","updatedAt":"2026-08-26T22:24:24.145Z"},{"stockCode":"020120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":64711760092,"operatingIncome":6432207184,"netIncome":814506043,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:24.147Z"},{"stockCode":"020120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":58345189197,"operatingIncome":3441828248,"netIncome":6348900077,"prevYearRevenue":48245274075,"prevYearOperatingIncome":509558999,"prevYearNetIncome":2043126349,"source":"11013","updatedAt":"2026-08-26T22:24:23.519Z"},{"stockCode":"020120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":64427044210,"operatingIncome":5515919165,"netIncome":2025425785,"prevYearRevenue":51766722277,"prevYearOperatingIncome":1881366039,"prevYearNetIncome":523463118,"source":"11012","updatedAt":"2026-08-26T22:24:23.895Z"}]}