{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/024880","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":"024880","name":"케이피에프","market":"KOSDAQ","sector":"기타 금속 가공제품 제조업","lastPrice":3835,"marketCap":76476128040,"sharesOutstanding":19941624,"asOf":"2026-09-26T15:09:35.334Z"},"valuation":{"fiscalYear":2025,"per":3.95,"perTtm":3.94,"ttmPeriod":"25Q3~26Q2","pbr":0.28,"psr":0.1,"evEbitda":1.3,"ev":68693384834,"fcff":40449483187,"fcffYield":0.5888,"roe":0.0774,"revenueGrowth":{"y1":-0.0487,"y3":-0.0316,"y5":0.1731},"operatingIncomeGrowth":{"y1":-0.1027,"y3":-0.0367,"y5":0.7428},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.149Z"},"price":{"high52w":6710,"low52w":3395,"fromHigh":-0.4285,"returns":[{"label":"1개월","value":-0.0103},{"label":"3개월","value":0.0407},{"label":"6개월","value":-0.4189},{"label":"1년","value":-0.2709},{"label":"3년","value":-0.2376},{"label":"5년","value":-0.1645}]},"dividends":[{"fiscalYear":2025,"dps":193,"yieldPct":3,"payoutPct":20},{"fiscalYear":2024,"dps":150,"yieldPct":3.4,"payoutPct":13.5},{"fiscalYear":2023,"dps":150,"yieldPct":3.2,"payoutPct":14.4},{"fiscalYear":2022,"dps":140,"yieldPct":2.59,"payoutPct":12.36},{"fiscalYear":2020,"dps":130,"yieldPct":2.62,"payoutPct":-36.34},{"fiscalYear":2019,"dps":160,"yieldPct":3.42,"payoutPct":34.31},{"fiscalYear":2018,"dps":160,"yieldPct":3.83,"payoutPct":25.09},{"fiscalYear":2017,"dps":150,"yieldPct":3.08,"payoutPct":16.32}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":375029990557,"operatingIncome":15884765207,"netIncome":9342169670,"controllingNetIncome":9397084011,"ebitda":33294745524,"fcff":25497606603,"cfo":22727919697,"capex":3336609119,"totalAssets":408582628137,"totalLiabilities":260219871997,"totalEquity":148362756140,"cash":9484083001,"totalDebt":194556167095},{"fiscalYear":2019,"statement":"연결","revenue":376261556868,"operatingIncome":16332723332,"netIncome":7612659246,"controllingNetIncome":7612304936,"ebitda":28621394119,"fcff":30063008827,"cfo":35477036600,"capex":11146650656,"totalAssets":415789842958,"totalLiabilities":253966721279,"totalEquity":161823121679,"cash":28698304251,"totalDebt":199631531472},{"fiscalYear":2020,"statement":"연결","revenue":334820765943,"operatingIncome":2201372923,"netIncome":-5862118897,"controllingNetIncome":-5862307462,"ebitda":10919880877,"fcff":23216927208,"cfo":22393822628,"capex":4021268896,"totalAssets":378562676413,"totalLiabilities":230785320068,"totalEquity":147777356345,"cash":33689493090,"totalDebt":190108774638},{"fiscalYear":2021,"statement":"연결","revenue":522424050106,"operatingIncome":1240289620,"netIncome":-8613256169,"controllingNetIncome":-4303400917,"ebitda":null,"fcff":-11738439484,"cfo":-13316966374,"capex":4052773368,"totalAssets":621848885080,"totalLiabilities":443515131798,"totalEquity":178333753282,"cash":28520140622,"totalDebt":348795339177},{"fiscalYear":2022,"statement":"연결","revenue":819025640763,"operatingIncome":39593823755,"netIncome":18533499093,"controllingNetIncome":21058533184,"ebitda":57280264081,"fcff":9776616555,"cfo":16167901945,"capex":15863402555,"totalAssets":665785361040,"totalLiabilities":454756690145,"totalEquity":211028670895,"cash":49306387922,"totalDebt":340228708910},{"fiscalYear":2023,"statement":"연결","revenue":809653196526,"operatingIncome":47252640807,"netIncome":22184693204,"controllingNetIncome":20208441326,"ebitda":71960277299,"fcff":60902804990,"cfo":73438138196,"capex":25154472551,"totalAssets":653167357278,"totalLiabilities":419152588993,"totalEquity":234014768285,"cash":32297535515,"totalDebt":280364692290},{"fiscalYear":2024,"statement":"연결","revenue":782013626762,"operatingIncome":39446972915,"netIncome":23988869831,"controllingNetIncome":21443314133,"ebitda":47255441535,"fcff":10462650756,"cfo":13562584421,"capex":14466630902,"totalAssets":662367009425,"totalLiabilities":406379277195,"totalEquity":255987732230,"cash":19904264354,"totalDebt":257401227115},{"fiscalYear":2025,"statement":"연결","revenue":743913803698,"operatingIncome":35395892551,"netIncome":19044705002,"controllingNetIncome":19382124210,"ebitda":52860434594,"fcff":40449483187,"cfo":50718882035,"capex":19587502062,"totalAssets":669249520000,"totalLiabilities":340420130636,"totalEquity":328829389364,"cash":29288289636,"totalDebt":21505546430}],"quarterly":[{"stockCode":"024880","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":174097697593,"operatingIncome":8593998290,"netIncome":7219463655,"prevYearRevenue":182768732821,"prevYearOperatingIncome":7995845213,"prevYearNetIncome":872180747,"source":"11014","updatedAt":"2026-08-26T22:28:36.525Z"},{"stockCode":"024880","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":175143241927,"operatingIncome":2086963365,"netIncome":-1510049608,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:36.530Z"},{"stockCode":"024880","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":194245782782,"operatingIncome":7823927748,"netIncome":8359921179,"prevYearRevenue":206714083436,"prevYearOperatingIncome":13817982910,"prevYearNetIncome":9250415092,"source":"11013","updatedAt":"2026-08-26T22:28:35.992Z"},{"stockCode":"024880","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":213567493243,"operatingIncome":8918017442,"netIncome":5323249150,"prevYearRevenue":191119373468,"prevYearOperatingIncome":10053088784,"prevYearNetIncome":4084875863,"source":"11012","updatedAt":"2026-08-26T22:28:36.236Z"}]}