{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/030200","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":"030200","name":"케이티","market":"KOSPI","sector":"전기 통신업","lastPrice":53100,"marketCap":13382351473500,"sharesOutstanding":252021685,"asOf":"2026-09-26T15:09:35.341Z"},"valuation":{"fiscalYear":2025,"per":7.73,"perTtm":9.52,"ttmPeriod":"25Q3~26Q2","pbr":0.76,"psr":0.47,"evEbitda":5.46,"ev":20660952473500,"fcff":4803416923496,"fcffYield":0.2325,"roe":0.1022,"revenueGrowth":{"y1":0.0686,"y3":0.0326,"y5":0.0338},"operatingIncomeGrowth":{"y1":2.0503,"y3":0.1347,"y5":0.1583},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.213Z"},"price":{"high52w":68900,"low52w":48250,"fromHigh":-0.2293,"returns":[{"label":"1개월","value":-0.0148},{"label":"3개월","value":0.0172},{"label":"6개월","value":-0.1266},{"label":"1년","value":0.0391},{"label":"3년","value":0.6018},{"label":"5년","value":0.6313}]},"dividends":[{"fiscalYear":2025,"dps":2400,"yieldPct":4.5,"payoutPct":33.6},{"fiscalYear":2024,"dps":2000,"yieldPct":5,"payoutPct":104.5},{"fiscalYear":2023,"dps":1960,"yieldPct":5.5,"payoutPct":47.8},{"fiscalYear":2022,"dps":1960,"yieldPct":5.5,"payoutPct":39.8},{"fiscalYear":2021,"dps":1910,"yieldPct":5.9,"payoutPct":33.2},{"fiscalYear":2020,"dps":1350,"yieldPct":5.3,"payoutPct":49.6},{"fiscalYear":2019,"dps":1100,"yieldPct":4,"payoutPct":43.6},{"fiscalYear":2018,"dps":1100,"yieldPct":3.6,"payoutPct":39.2}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":22281221000000,"operatingIncome":1292944000000,"netIncome":631288000000,"controllingNetIncome":552964000000,"ebitda":4600044000000,"fcff":4170951140000,"cfo":4229965000000,"capex":399377000000,"totalAssets":29341185000000,"totalLiabilities":17175720000000,"totalEquity":12165465000000,"cash":2559464000000,"totalDebt":8791094000000},{"fiscalYear":2016,"statement":"연결","revenue":22743665000000,"operatingIncome":1439979000000,"netIncome":797844000000,"controllingNetIncome":711089000000,"ebitda":1621602000000,"fcff":4605556500000,"cfo":4770750000000,"capex":455763000000,"totalAssets":30587733000000,"totalLiabilities":17792954000000,"totalEquity":12794779000000,"cash":2900311000000,"totalDebt":8120791000000},{"fiscalYear":2017,"statement":"연결","revenue":23387267000000,"operatingIncome":1375286000000,"netIncome":561526000000,"controllingNetIncome":476744000000,"ebitda":3106053000000,"fcff":3433520228451,"cfo":3877749000000,"capex":613556000000,"totalAssets":29580628000000,"totalLiabilities":16504252000000,"totalEquity":13076376000000,"cash":1928182000000,"totalDebt":6683662000000},{"fiscalYear":2018,"statement":"연결","revenue":23460143000000,"operatingIncome":1261522000000,"netIncome":762305000000,"controllingNetIncome":688464000000,"ebitda":1707341000000,"fcff":3477011658836,"cfo":4010464000000,"capex":746213000000,"totalAssets":32188830000000,"totalLiabilities":17457550000000,"totalEquity":14731280000000,"cash":2703422000000,"totalDebt":6648293000000},{"fiscalYear":2019,"statement":"연결","revenue":24342064000000,"operatingIncome":1151065000000,"netIncome":669347000000,"controllingNetIncome":619182000000,"ebitda":1525787000000,"fcff":3389242797745,"cfo":3745173000000,"capex":530775000000,"totalAssets":34061292000000,"totalLiabilities":18874339000000,"totalEquity":15186953000000,"cash":2305894000000,"totalDebt":7298867000000},{"fiscalYear":2020,"statement":"연결","revenue":23916667000000,"operatingIncome":1184107000000,"netIncome":703392000000,"controllingNetIncome":658025000000,"ebitda":1933798000000,"fcff":4412579730838,"cfo":4739827000000,"capex":511094000000,"totalAssets":33662545000000,"totalLiabilities":18111112000000,"totalEquity":15551433000000,"cash":2634624000000,"totalDebt":7316298000000},{"fiscalYear":2021,"statement":"연결","revenue":24898005000000,"operatingIncome":1671824000000,"netIncome":1459395000000,"controllingNetIncome":1356878000000,"ebitda":null,"fcff":4999828431473,"cfo":5561834000000,"capex":752181000000,"totalAssets":37159341000000,"totalLiabilities":20592180000000,"totalEquity":16567161000000,"cash":3019592000000,"totalDebt":8437703000000},{"fiscalYear":2022,"statement":"연결","revenue":25650011000000,"operatingIncome":1690088000000,"netIncome":1387663000000,"controllingNetIncome":1262498000000,"ebitda":2225397000000,"fcff":3244939423677,"cfo":3597065000000,"capex":545190000000,"totalAssets":40980681000000,"totalLiabilities":22565958000000,"totalEquity":18414723000000,"cash":2449062000000,"totalDebt":10006685000000},{"fiscalYear":2023,"statement":"연결","revenue":26376273000000,"operatingIncome":1649774000000,"netIncome":988718000000,"controllingNetIncome":1009861000000,"ebitda":2617453000000,"fcff":5294722487890,"cfo":5503289000000,"capex":478685000000,"totalAssets":42709982000000,"totalLiabilities":24148845000000,"totalEquity":18561137000000,"cash":2879554000000,"totalDebt":10218165000000},{"fiscalYear":2024,"statement":"연결","revenue":26431204000000,"operatingIncome":809471000000,"netIncome":417094000000,"controllingNetIncome":470286000000,"ebitda":1958555000000,"fcff":4908316805463,"cfo":5065796000000,"capex":438653000000,"totalAssets":41879957000000,"totalLiabilities":23883408000000,"totalEquity":17996549000000,"cash":3716680000000,"totalDebt":10520690000000},{"fiscalYear":2025,"statement":"연결","revenue":28244161000000,"operatingIncome":2469133000000,"netIncome":1836770000000,"controllingNetIncome":1731038000000,"ebitda":3780884000000,"fcff":4803416923496,"cfo":4941733000000,"capex":444214000000,"totalAssets":42948573000000,"totalLiabilities":23490550000000,"totalEquity":19458023000000,"cash":3506971000000,"totalDebt":10785572000000}],"quarterly":[{"stockCode":"030200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7126734000000,"operatingIncome":538181000000,"netIncome":445253000000,"prevYearRevenue":6654615000000,"prevYearOperatingIncome":464110000000,"prevYearNetIncome":383171000000,"source":"11014","updatedAt":"2026-08-26T22:18:59.817Z"},{"stockCode":"030200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":6844973000000,"operatingIncome":227363000000,"netIncome":91436000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:59.820Z"},{"stockCode":"030200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6778448000000,"operatingIncome":482701000000,"netIncome":388321000000,"prevYearRevenue":6845117000000,"prevYearOperatingIncome":688771000000,"prevYearNetIncome":566799000000,"source":"11013","updatedAt":"2026-08-26T22:18:59.273Z"},{"stockCode":"030200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6679866000000,"operatingIncome":648315000000,"netIncome":480536000000,"prevYearRevenue":7427337000000,"prevYearOperatingIncome":1014818000000,"prevYearNetIncome":733282000000,"source":"11012","updatedAt":"2026-08-26T22:18:59.558Z"}]}