{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/033780","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":"033780","name":"케이티앤지","market":"KOSPI","sector":"담배 제조업","lastPrice":177300,"marketCap":18405593848800,"sharesOutstanding":103810456,"asOf":"2026-09-26T15:09:35.349Z"},"valuation":{"fiscalYear":2025,"per":16.88,"perTtm":12.77,"ttmPeriod":"25Q3~26Q2","pbr":1.98,"psr":2.8,"evEbitda":11.45,"ev":18330079848800,"fcff":-36153722897,"fcffYield":-0.002,"roe":0.1177,"revenueGrowth":{"y1":0.1135,"y3":0.0399,"y5":0.0441},"operatingIncomeGrowth":{"y1":0.1303,"y3":0.0196,"y5":-0.0193},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.208Z"},"price":{"high52w":189000,"low52w":133600,"fromHigh":-0.0619,"returns":[{"label":"1개월","value":0.016},{"label":"3개월","value":0.0591},{"label":"6개월","value":0.1222},{"label":"1년","value":0.2885},{"label":"3년","value":1.0545},{"label":"5년","value":1.1835}]},"dividends":[{"fiscalYear":2025,"dps":6000,"yieldPct":4.1,"payoutPct":57.6},{"fiscalYear":2024,"dps":5400,"yieldPct":5.5,"payoutPct":50.5},{"fiscalYear":2023,"dps":5200,"yieldPct":6,"payoutPct":65.4},{"fiscalYear":2022,"dps":5000,"yieldPct":5.2,"payoutPct":57.2},{"fiscalYear":2021,"dps":4800,"yieldPct":5.7,"payoutPct":58.9},{"fiscalYear":2020,"dps":4800,"yieldPct":5.5,"payoutPct":50.8},{"fiscalYear":2019,"dps":4400,"yieldPct":4.5,"payoutPct":53.8},{"fiscalYear":2018,"dps":4000,"yieldPct":3.7,"payoutPct":55.7}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":4134035080230,"operatingIncome":1366334874100,"netIncome":1046154494168,"controllingNetIncome":1047220980548,"ebitda":1550727678570,"fcff":1045432764139,"cfo":1258912454064,"capex":214984719922,"totalAssets":8586509523456,"totalLiabilities":2351662594147,"totalEquity":6234846929309,"cash":298161642262,"totalDebt":327773246931},{"fiscalYear":2016,"statement":"연결","revenue":4468855746161,"operatingIncome":1468833905970,"netIncome":1203742346800,"controllingNetIncome":1210186965223,"ebitda":1693319443660,"fcff":1328951581311,"cfo":1488813403573,"capex":160037144804,"totalAssets":9729918447913,"totalLiabilities":2675026654324,"totalEquity":7054891793589,"cash":673472602359,"totalDebt":253168033578},{"fiscalYear":2017,"statement":"연결","revenue":4667193482245,"operatingIncome":1441057249907,"netIncome":1211446576020,"controllingNetIncome":1210988575958,"ebitda":1546589113210,"fcff":855905700641,"cfo":1141485070797,"capex":305968962715,"totalAssets":10020315626764,"totalLiabilities":2160131491892,"totalEquity":7860184134872,"cash":715116842650,"totalDebt":278947554808},{"fiscalYear":2018,"statement":"연결","revenue":4471515592060,"operatingIncome":1253459370040,"netIncome":903359164406,"controllingNetIncome":906350260115,"ebitda":1550432010147,"fcff":464134456955,"cfo":822057208886,"capex":359605623290,"totalAssets":10197870417450,"totalLiabilities":2029666601415,"totalEquity":8168203816035,"cash":932969110015,"totalDebt":228399195051},{"fiscalYear":2019,"statement":"연결","revenue":4963202297002,"operatingIncome":1379590577939,"netIncome":1037198624955,"controllingNetIncome":1035003181191,"ebitda":1682065965716,"fcff":787837438463,"cfo":1042489387291,"capex":257195575850,"totalAssets":10752439455974,"totalLiabilities":2012853967690,"totalEquity":8739585488284,"cash":891306145983,"totalDebt":166610460034},{"fiscalYear":2020,"statement":"연결","revenue":5301617653949,"operatingIncome":1481051152257,"netIncome":1171643099110,"controllingNetIncome":1171734472593,"ebitda":1756267866247,"fcff":1012312656432,"cfo":1261664798427,"capex":251802776651,"totalAssets":11468383152160,"totalLiabilities":2376811495915,"totalEquity":9091571656245,"cash":1253611491485,"totalDebt":154015852477},{"fiscalYear":2021,"statement":"연결","revenue":5228351596536,"operatingIncome":1338383479632,"netIncome":971758744656,"controllingNetIncome":977258704832,"ebitda":1566755000134,"fcff":1153986754800,"cfo":1419821288927,"capex":268114301600,"totalAssets":11637271194200,"totalLiabilities":2428409041148,"totalEquity":9208862153052,"cash":946570845404,"totalDebt":167351842322},{"fiscalYear":2022,"statement":"연결","revenue":5851406367817,"operatingIncome":1267649967727,"netIncome":1005327163465,"controllingNetIncome":1015784832173,"ebitda":1428357853634,"fcff":612240560650,"cfo":887886606991,"capex":282883847660,"totalAssets":12301715783797,"totalLiabilities":2943135752405,"totalEquity":9358580031392,"cash":1401018438794,"totalDebt":193172083779},{"fiscalYear":2023,"statement":"연결","revenue":5862608000000,"operatingIncome":1167336000000,"netIncome":922361000000,"controllingNetIncome":902662000000,"ebitda":1405827000000,"fcff":771529067724,"cfo":1265993000000,"capex":513382000000,"totalAssets":12772452000000,"totalLiabilities":3477517000000,"totalEquity":9294935000000,"cash":1031953000000,"totalDebt":558910000000},{"fiscalYear":2024,"statement":"연결","revenue":5908792000000,"operatingIncome":1188814000000,"netIncome":1164999000000,"controllingNetIncome":1165727000000,"ebitda":1390060000000,"fcff":57546909031,"cfo":822275000000,"capex":797193000000,"totalAssets":13925237000000,"totalLiabilities":4566772000000,"totalEquity":9358465000000,"cash":1135968000000,"totalDebt":638029000000},{"fiscalYear":2025,"statement":"연결","revenue":6579707000000,"operatingIncome":1343666000000,"netIncome":1102316000000,"controllingNetIncome":1090072000000,"ebitda":1601063000000,"fcff":-36153722897,"cfo":582875000000,"capex":674481000000,"totalAssets":14189127000000,"totalLiabilities":4852958000000,"totalEquity":9336169000000,"cash":913503000000,"totalDebt":837989000000}],"quarterly":[{"stockCode":"033780","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1826896000000,"operatingIncome":465289000000,"netIncome":418712000000,"prevYearRevenue":1636347000000,"prevYearOperatingIncome":417750000000,"prevYearNetIncome":241480000000,"source":"11014","updatedAt":"2026-08-26T22:18:54.123Z"},{"stockCode":"033780","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1713800000000,"operatingIncome":242935000000,"netIncome":282161000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:54.125Z"},{"stockCode":"033780","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1703598000000,"operatingIncome":364536000000,"netIncome":378240000000,"prevYearRevenue":1491108000000,"prevYearOperatingIncome":285560000000,"prevYearNetIncome":257929000000,"source":"11013","updatedAt":"2026-08-26T22:18:53.600Z"},{"stockCode":"033780","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1701557000000,"operatingIncome":414452000000,"netIncome":362086000000,"prevYearRevenue":1547903000000,"prevYearOperatingIncome":349882000000,"prevYearNetIncome":143514000000,"source":"11012","updatedAt":"2026-08-26T22:18:53.864Z"}]}