{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/024120","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":"024120","name":"KB오토시스","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":3055,"marketCap":35132500000,"sharesOutstanding":11500000,"asOf":"2026-09-26T15:09:35.333Z"},"valuation":{"fiscalYear":2025,"per":9.01,"perTtm":4.46,"ttmPeriod":"25Q3~26Q2","pbr":0.29,"psr":0.16,"evEbitda":6.17,"ev":129559863890,"fcff":-1515163799,"fcffYield":-0.0117,"roe":0.0327,"revenueGrowth":{"y1":0.0227,"y3":0.0649,"y5":0.1027},"operatingIncomeGrowth":{"y1":0.8408,"y3":0.5183,"y5":0.0678},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.146Z"},"price":{"high52w":4065,"low52w":2950,"fromHigh":-0.2485,"returns":[{"label":"1개월","value":-0.0271},{"label":"3개월","value":0.0356},{"label":"6개월","value":-0.1875},{"label":"1년","value":-0.0908},{"label":"3년","value":-0.2603},{"label":"5년","value":-0.5534}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":6.7,"payoutPct":73.8},{"fiscalYear":2024,"dps":200,"yieldPct":6.3,"payoutPct":78.1},{"fiscalYear":2023,"dps":150,"yieldPct":3,"payoutPct":162.3},{"fiscalYear":2022,"dps":150,"yieldPct":3.9,"payoutPct":1.6},{"fiscalYear":2021,"dps":120,"yieldPct":1.8,"payoutPct":null},{"fiscalYear":2020,"dps":170,"yieldPct":2.3,"payoutPct":58.92},{"fiscalYear":2019,"dps":230,"yieldPct":3.7,"payoutPct":24.74},{"fiscalYear":2018,"dps":280,"yieldPct":5.2,"payoutPct":25.25}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":151863763059,"operatingIncome":14567948071,"netIncome":12750201516,"controllingNetIncome":12750201516,"ebitda":29663376617,"fcff":20116130350,"cfo":27918098717,"capex":8611169320,"totalAssets":145564580295,"totalLiabilities":50848511293,"totalEquity":94716069002,"cash":9700165866,"totalDebt":28638054877},{"fiscalYear":2019,"statement":"연결","revenue":147791589438,"operatingIncome":12683252886,"netIncome":10692459090,"controllingNetIncome":10692459090,"ebitda":20969897426,"fcff":5696382273,"cfo":13753721988,"capex":8604293441,"totalAssets":143851954027,"totalLiabilities":41364291192,"totalEquity":102487662835,"cash":8791815503,"totalDebt":19569046714},{"fiscalYear":2020,"statement":"연결","revenue":131873546878,"operatingIncome":6145335761,"netIncome":3317800278,"controllingNetIncome":3317800278,"ebitda":17927246623,"fcff":-2667465524,"cfo":4624227800,"capex":7564717697,"totalAssets":151209922245,"totalLiabilities":48621157687,"totalEquity":102588764558,"cash":6579937108,"totalDebt":22856015122},{"fiscalYear":2021,"statement":"연결","revenue":130124357015,"operatingIncome":-5122507760,"netIncome":-405411162,"controllingNetIncome":-405411162,"ebitda":-509368556,"fcff":-8630610050,"cfo":1080868035,"capex":10081096077,"totalAssets":159976832407,"totalLiabilities":57854236275,"totalEquity":102122596132,"cash":17544431150,"totalDebt":34855000000},{"fiscalYear":2022,"statement":"연결","revenue":178041889332,"operatingIncome":2437247196,"netIncome":1101359982,"controllingNetIncome":1101359982,"ebitda":11127874706,"fcff":-47296306041,"cfo":-5748105152,"capex":42389817302,"totalAssets":204416068254,"totalLiabilities":103900507749,"totalEquity":100515560505,"cash":7850530086,"totalDebt":74682500000},{"fiscalYear":2023,"statement":"연결","revenue":203726077936,"operatingIncome":4044593163,"netIncome":1062706995,"controllingNetIncome":1062706995,"ebitda":null,"fcff":-6319408385,"cfo":5194232196,"capex":14183986427,"totalAssets":224905238746,"totalLiabilities":116128617012,"totalEquity":108776621734,"cash":6750120561,"totalDebt":86210810001},{"fiscalYear":2024,"statement":"연결","revenue":210230561356,"operatingIncome":4634464789,"netIncome":2944074933,"controllingNetIncome":2944074933,"ebitda":null,"fcff":3934480812,"cfo":8098976503,"capex":6433448353,"totalAssets":240702309757,"totalLiabilities":121719436593,"totalEquity":118982873164,"cash":8325553773,"totalDebt":91495956669},{"fiscalYear":2025,"statement":"연결","revenue":214995786079,"operatingIncome":8530895852,"netIncome":3898066071,"controllingNetIncome":3898066071,"ebitda":21002031452,"fcff":-1515163799,"cfo":5400662633,"capex":9041601177,"totalAssets":256608157960,"totalLiabilities":137484310903,"totalEquity":119123847057,"cash":10467069447,"totalDebt":104894433337}],"quarterly":[{"stockCode":"024120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":52615738035,"operatingIncome":729145574,"netIncome":880951311,"prevYearRevenue":53383318244,"prevYearOperatingIncome":746142379,"prevYearNetIncome":-356995737,"source":"11014","updatedAt":"2026-08-26T22:32:26.122Z"},{"stockCode":"024120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":55158224492,"operatingIncome":3663044589,"netIncome":2674072519,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:26.127Z"},{"stockCode":"024120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":57432613847,"operatingIncome":1537106240,"netIncome":2186408907,"prevYearRevenue":51262381018,"prevYearOperatingIncome":785365157,"prevYearNetIncome":69599084,"source":"11013","updatedAt":"2026-08-26T22:32:25.602Z"},{"stockCode":"024120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":59026828701,"operatingIncome":1866592006,"netIncome":2143849975,"prevYearRevenue":55959442534,"prevYearOperatingIncome":3353340532,"prevYearNetIncome":273443157,"source":"11012","updatedAt":"2026-08-26T22:32:25.838Z"}]}