{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/035600","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":"035600","name":"KG이니시스","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":9950,"marketCap":274166618300,"sharesOutstanding":27554434,"asOf":"2026-09-26T15:09:35.353Z"},"valuation":{"fiscalYear":2025,"per":5.73,"perTtm":4.51,"ttmPeriod":"25Q3~26Q2","pbr":0.55,"psr":0.2,"evEbitda":5.12,"ev":719760806917,"fcff":105407979147,"fcffYield":0.1464,"roe":0.0978,"revenueGrowth":{"y1":0.0034,"y3":0.0489,"y5":0.109},"operatingIncomeGrowth":{"y1":0.6159,"y3":-0.0255,"y5":0.0011},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.856Z"},"price":{"high52w":11910,"low52w":9070,"fromHigh":-0.1646,"returns":[{"label":"1개월","value":-0.01},{"label":"3개월","value":0.097},{"label":"6개월","value":-0.034},{"label":"1년","value":-0.056},{"label":"3년","value":-0.0718},{"label":"5년","value":-0.4457}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":5.5,"payoutPct":33.4},{"fiscalYear":2024,"dps":500,"yieldPct":5.3,"payoutPct":32.3},{"fiscalYear":2023,"dps":420,"yieldPct":3.4,"payoutPct":14.4},{"fiscalYear":2022,"dps":400,"yieldPct":3.1,"payoutPct":18.6},{"fiscalYear":2021,"dps":400,"yieldPct":2.1,"payoutPct":22.1},{"fiscalYear":2020,"dps":350,"yieldPct":1.8,"payoutPct":22},{"fiscalYear":2019,"dps":330,"yieldPct":2.1,"payoutPct":21.6},{"fiscalYear":2018,"dps":300,"yieldPct":1.9,"payoutPct":20.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":924624291411,"operatingIncome":60425521215,"netIncome":39874883802,"controllingNetIncome":35244157394,"ebitda":74031308620,"fcff":30974830469,"cfo":40858527131,"capex":14300404324,"totalAssets":932316574167,"totalLiabilities":593991340396,"totalEquity":338325233771,"cash":166371044782,"totalDebt":206049402748},{"fiscalYear":2019,"statement":"연결","revenue":956102653732,"operatingIncome":86145633848,"netIncome":60026123572,"controllingNetIncome":49992263921,"ebitda":null,"fcff":212489306357,"cfo":225743136574,"capex":20748371032,"totalAssets":1278010860104,"totalLiabilities":897284369018,"totalEquity":380726491086,"cash":255122936258,"totalDebt":372302229462},{"fiscalYear":2020,"statement":"연결","revenue":810154514318,"operatingIncome":98005684762,"netIncome":52980203486,"controllingNetIncome":42440291635,"ebitda":null,"fcff":117875957312,"cfo":126902766824,"capex":15017888559,"totalAssets":1400502734602,"totalLiabilities":948344646338,"totalEquity":452158088264,"cash":206141311018,"totalDebt":383088410345},{"fiscalYear":2021,"statement":"연결","revenue":1011974554186,"operatingIncome":106647236661,"netIncome":62089717150,"controllingNetIncome":48128028852,"ebitda":135315735432,"fcff":127900438640,"cfo":134932801578,"capex":15445874673,"totalAssets":1430089154289,"totalLiabilities":916916340731,"totalEquity":513172813558,"cash":272778148408,"totalDebt":335208724081},{"fiscalYear":2022,"statement":"연결","revenue":1177624552737,"operatingIncome":106512396728,"netIncome":70372595607,"controllingNetIncome":57309065456,"ebitda":null,"fcff":50860123791,"cfo":54008604260,"capex":12400747438,"totalAssets":1452980135073,"totalLiabilities":847320423017,"totalEquity":605659712056,"cash":179818431980,"totalDebt":276638480011},{"fiscalYear":2023,"statement":"연결","revenue":1344791853182,"operatingIncome":106275402446,"netIncome":97102941766,"controllingNetIncome":77423817626,"ebitda":154001084104,"fcff":-13207647439,"cfo":-2213648785,"capex":24415226433,"totalAssets":1712145326379,"totalLiabilities":1016709892786,"totalEquity":695435433593,"cash":94594394525,"totalDebt":410537179225},{"fiscalYear":2024,"statement":"연결","revenue":1354336925346,"operatingIncome":60992821197,"netIncome":44713847288,"controllingNetIncome":41237739625,"ebitda":null,"fcff":2567536560,"cfo":8284598669,"capex":23458522391,"totalAssets":1866391924938,"totalLiabilities":1112846714464,"totalEquity":753545210474,"cash":105302969082,"totalDebt":544850889236},{"fiscalYear":2025,"statement":"연결","revenue":1358884614233,"operatingIncome":98558042415,"netIncome":57783387851,"controllingNetIncome":47855897508,"ebitda":140441693876,"fcff":105407979147,"cfo":121276840467,"capex":31442022893,"totalAssets":1985094451263,"totalLiabilities":1226873757157,"totalEquity":758220694106,"cash":137941670528,"totalDebt":583535859145}],"quarterly":[{"stockCode":"035600","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":355928492929,"operatingIncome":28304749264,"netIncome":20460990718,"prevYearRevenue":337879358325,"prevYearOperatingIncome":-4988439347,"prevYearNetIncome":-6381959452,"source":"11014","updatedAt":"2026-08-26T22:23:16.955Z"},{"stockCode":"035600","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":351083877250,"operatingIncome":21072536490,"netIncome":3251667221,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:16.958Z"},{"stockCode":"035600","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":381671787831,"operatingIncome":25461848614,"netIncome":17448446958,"prevYearRevenue":328562464230,"prevYearOperatingIncome":24318967661,"prevYearNetIncome":17523999602,"source":"11013","updatedAt":"2026-08-26T22:23:16.452Z"},{"stockCode":"035600","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":371847338764,"operatingIncome":28611433548,"netIncome":19681696827,"prevYearRevenue":323309779824,"prevYearOperatingIncome":24861789000,"prevYearNetIncome":16546730310,"source":"11012","updatedAt":"2026-08-26T22:23:16.694Z"}]}