{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/025880","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":"025880","name":"케이씨피드","market":"KOSDAQ","sector":"동물용 사료 및 조제식품 제조업","lastPrice":2305,"marketCap":38530052690,"sharesOutstanding":16715858,"asOf":"2026-09-26T15:09:35.337Z"},"valuation":{"fiscalYear":2025,"per":3.73,"perTtm":3.64,"ttmPeriod":"25Q3~26Q2","pbr":0.48,"psr":0.32,"evEbitda":1.93,"ev":32315644162,"fcff":11124830812,"fcffYield":0.3443,"roe":0.1367,"revenueGrowth":{"y1":0.1827,"y3":0.1123,"y5":0.1312},"operatingIncomeGrowth":{"y1":0.5046,"y3":0.3577,"y5":0.5382},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.155Z"},"price":{"high52w":3100,"low52w":2305,"fromHigh":-0.2565,"returns":[{"label":"1개월","value":-0.0274},{"label":"3개월","value":-0.0191},{"label":"6개월","value":-0.2065},{"label":"1년","value":-0.1463},{"label":"3년","value":-0.1083},{"label":"5년","value":-0.2516}]},"dividends":[{"fiscalYear":2025,"dps":165,"yieldPct":5.9,"payoutPct":24.6},{"fiscalYear":2024,"dps":100,"yieldPct":3.7,"payoutPct":22.5},{"fiscalYear":2023,"dps":75,"yieldPct":3,"payoutPct":17.6},{"fiscalYear":2022,"dps":50,"yieldPct":1.8,"payoutPct":18.7},{"fiscalYear":2021,"dps":40,"yieldPct":1.3,"payoutPct":14.6},{"fiscalYear":2020,"dps":20,"yieldPct":0.9,"payoutPct":28.6},{"fiscalYear":2019,"dps":15,"yieldPct":0.6,"payoutPct":-3.6},{"fiscalYear":2018,"dps":25,"yieldPct":1,"payoutPct":39.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":63728023982,"operatingIncome":359367630,"netIncome":1009158687,"controllingNetIncome":997129761,"ebitda":2194922901,"fcff":-2588843348,"cfo":-2922065403,"capex":479901333,"totalAssets":105192755694,"totalLiabilities":45840971127,"totalEquity":59351784567,"cash":9121034271,"totalDebt":37350477223},{"fiscalYear":2019,"statement":"연결","revenue":64298802930,"operatingIncome":-1708495022,"netIncome":-6494753325,"controllingNetIncome":-6460407877,"ebitda":452854799,"fcff":-3351236769,"cfo":352454686,"capex":4738171069,"totalAssets":101474746729,"totalLiabilities":49028191549,"totalEquity":52446555180,"cash":13789101631,"totalDebt":41334592329},{"fiscalYear":2020,"statement":"연결","revenue":65740379713,"operatingIncome":1414553193,"netIncome":1108004094,"controllingNetIncome":1142784610,"ebitda":3488964894,"fcff":2823144439,"cfo":2829197080,"capex":941530372,"totalAssets":101408842507,"totalLiabilities":48201462719,"totalEquity":53207379788,"cash":12889369293,"totalDebt":40174623881},{"fiscalYear":2021,"statement":"연결","revenue":75742976488,"operatingIncome":4474868746,"netIncome":4314930183,"controllingNetIncome":4025447167,"ebitda":6458513432,"fcff":4099933905,"cfo":4598495789,"capex":1107607413,"totalAssets":95241596663,"totalLiabilities":37990257319,"totalEquity":57251339344,"cash":13940999098,"totalDebt":32280866864},{"fiscalYear":2022,"statement":"연결","revenue":88477418720,"operatingIncome":4867543602,"netIncome":4223897638,"controllingNetIncome":4199475673,"ebitda":6848221487,"fcff":-3094822482,"cfo":846218676,"capex":4372157927,"totalAssets":97228717134,"totalLiabilities":36235746966,"totalEquity":60992970168,"cash":7387001546,"totalDebt":31195182959},{"fiscalYear":2023,"statement":"연결","revenue":92576838916,"operatingIncome":6049004344,"netIncome":6709822680,"controllingNetIncome":6631394105,"ebitda":8872826082,"fcff":531698980,"cfo":10011475300,"capex":10733503927,"totalAssets":98666405017,"totalLiabilities":32449685394,"totalEquity":66216719623,"cash":5971731723,"totalDebt":1394000000},{"fiscalYear":2024,"statement":"연결","revenue":102958912967,"operatingIncome":8096615873,"netIncome":7008925175,"controllingNetIncome":6837132197,"ebitda":12622173084,"fcff":5524877332,"cfo":5316004404,"capex":1201416600,"totalAssets":103303356062,"totalLiabilities":31333125574,"totalEquity":71970230488,"cash":4017640935,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":121771141803,"operatingIncome":12181785331,"netIncome":10572524879,"controllingNetIncome":10336200996,"ebitda":16763137304,"fcff":11124830812,"cfo":14010058173,"capex":4207238794,"totalAssets":100350220320,"totalLiabilities":19318619085,"totalEquity":81031601235,"cash":6214408528,"totalDebt":null}],"quarterly":[{"stockCode":"025880","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":31907025797,"operatingIncome":4310377307,"netIncome":3795400207,"prevYearRevenue":23977427586,"prevYearOperatingIncome":2417296582,"prevYearNetIncome":2130998847,"source":"11014","updatedAt":"2026-08-26T22:32:02.652Z"},{"stockCode":"025880","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":32376436198,"operatingIncome":2792584148,"netIncome":1888928737,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:02.656Z"},{"stockCode":"025880","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27707437139,"operatingIncome":1629261374,"netIncome":2429621789,"prevYearRevenue":25380379542,"prevYearOperatingIncome":2171791043,"prevYearNetIncome":2142473366,"source":"11013","updatedAt":"2026-08-26T22:32:02.029Z"},{"stockCode":"025880","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":28927978070,"operatingIncome":2812213313,"netIncome":2462064126,"prevYearRevenue":32107300266,"prevYearOperatingIncome":2907032833,"prevYearNetIncome":2745722569,"source":"11012","updatedAt":"2026-08-26T22:32:02.404Z"}]}