{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032500","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":"032500","name":"케이엠더블유","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":19510,"marketCap":823160086510,"sharesOutstanding":42191701,"asOf":"2026-09-26T15:09:35.344Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":6.26,"psr":8.44,"evEbitda":null,"ev":854178332767,"fcff":-20436622338,"fcffYield":-0.0239,"roe":-0.1966,"revenueGrowth":{"y1":0.1163,"y3":-0.184,"y5":-0.2203},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.025Z"},"price":{"high52w":38200,"low52w":11540,"fromHigh":-0.4893,"returns":[{"label":"1개월","value":0.2702},{"label":"3개월","value":0.0797},{"label":"6개월","value":-0.3375},{"label":"1년","value":0.679},{"label":"3년","value":0.5183},{"label":"5년","value":-0.5349}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":296267920471,"operatingIncome":-26227499149,"netIncome":-31291924140,"controllingNetIncome":-31291924140,"ebitda":-18149095253,"fcff":-55472578625,"cfo":-37353522527,"capex":21858412773,"totalAssets":273497773946,"totalLiabilities":187279270041,"totalEquity":86218503905,"cash":53624682938,"totalDebt":85998659919},{"fiscalYear":2019,"statement":"연결","revenue":682876300541,"operatingIncome":136682726396,"netIncome":102659893453,"controllingNetIncome":102659893453,"ebitda":142416712475,"fcff":-20227848880,"cfo":-3656250340,"capex":19629980922,"totalAssets":427046657502,"totalLiabilities":210264016322,"totalEquity":216782641180,"cash":49551794430,"totalDebt":98859068857},{"fiscalYear":2020,"statement":"연결","revenue":338496094772,"operatingIncome":32661999038,"netIncome":26638247086,"controllingNetIncome":26638247086,"ebitda":45035397741,"fcff":98049393328,"cfo":120286171588,"capex":24973512515,"totalAssets":387824181099,"totalLiabilities":143833956084,"totalEquity":243990225015,"cash":129756455386,"totalDebt":50945990746},{"fiscalYear":2021,"statement":"연결","revenue":205159021050,"operatingIncome":-27882426750,"netIncome":-3729376178,"controllingNetIncome":-3729376178,"ebitda":-19130842653,"fcff":38735077433,"cfo":47580632932,"capex":10656803095,"totalAssets":366409620638,"totalLiabilities":115906840300,"totalEquity":250502780338,"cash":151943216464,"totalDebt":59865253528},{"fiscalYear":2022,"statement":"연결","revenue":179462379726,"operatingIncome":-44987885991,"netIncome":-26686462958,"controllingNetIncome":-26686462958,"ebitda":null,"fcff":-27248825063,"cfo":-6858034094,"capex":21760313099,"totalAssets":345863814037,"totalLiabilities":105571185872,"totalEquity":240292628165,"cash":107044603293,"totalDebt":50156306811},{"fiscalYear":2023,"statement":"연결","revenue":100068287667,"operatingIncome":-62858228046,"netIncome":-65286675524,"controllingNetIncome":-65286675524,"ebitda":-56136630577,"fcff":-53015550019,"cfo":-33444715148,"capex":22496385338,"totalAssets":276014611565,"totalLiabilities":101149421739,"totalEquity":174865189826,"cash":77196067855,"totalDebt":54173891200},{"fiscalYear":2024,"statement":"연결","revenue":87357147199,"operatingIncome":-45481033116,"netIncome":-38604140710,"controllingNetIncome":-38604140710,"ebitda":-36496155949,"fcff":-42390569232,"cfo":-27040508914,"capex":18776895668,"totalAssets":269041031826,"totalLiabilities":125390345718,"totalEquity":143650686108,"cash":45918260558,"totalDebt":76775831010},{"fiscalYear":2025,"statement":"연결","revenue":97518624961,"operatingIncome":-23765618321,"netIncome":-27033047120,"controllingNetIncome":-27033047120,"ebitda":-13868342371,"fcff":-20436622338,"cfo":-17041108351,"capex":7782684969,"totalAssets":247065548902,"totalLiabilities":115641615573,"totalEquity":131423933329,"cash":41508194512,"totalDebt":72526440769}],"quarterly":[{"stockCode":"032500","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":20504117283,"operatingIncome":-7022813050,"netIncome":-6141562778,"prevYearRevenue":21800126366,"prevYearOperatingIncome":-11900527248,"prevYearNetIncome":-11744859432,"source":"11014","updatedAt":"2026-08-26T22:21:24.839Z"},{"stockCode":"032500","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25599668445,"operatingIncome":-5103519855,"netIncome":-772017840,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:24.842Z"},{"stockCode":"032500","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":21485161100,"operatingIncome":-5732425929,"netIncome":-5117116289,"prevYearRevenue":26131205608,"prevYearOperatingIncome":-7013598377,"prevYearNetIncome":-5743133392,"source":"11013","updatedAt":"2026-08-26T22:21:24.290Z"},{"stockCode":"032500","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":24322069201,"operatingIncome":-6264120696,"netIncome":-14945111641,"prevYearRevenue":25283633625,"prevYearOperatingIncome":-4625687039,"prevYearNetIncome":-14376333110,"source":"11012","updatedAt":"2026-08-26T22:21:24.579Z"}]}