{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/035720","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":"035720","name":"카카오","market":"KOSPI","sector":"자료처리, 호스팅, 포털 및 기타 인터넷 정보매개 서비스업","lastPrice":34150,"marketCap":15128446687450,"sharesOutstanding":442999903,"asOf":"2026-09-26T15:09:35.354Z"},"valuation":{"fiscalYear":2025,"per":30.78,"perTtm":38.73,"ttmPeriod":"25Q3~26Q2","pbr":1.34,"psr":1.87,"evEbitda":10.39,"ev":10889428768512,"fcff":943304961824,"fcffYield":0.0866,"roe":0.0459,"revenueGrowth":{"y1":0.0289,"y3":0.0601,"y5":0.1475},"operatingIncomeGrowth":{"y1":0.5907,"y3":0.0874,"y5":0.102},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.905Z"},"price":{"high52w":67700,"low52w":33150,"fromHigh":-0.4956,"returns":[{"label":"1개월","value":-0.0514},{"label":"3개월","value":0.0302},{"label":"6개월","value":-0.3002},{"label":"1년","value":-0.4241},{"label":"3년","value":-0.223},{"label":"5년","value":-0.7154}]},"dividends":[{"fiscalYear":2025,"dps":75,"yieldPct":0.1,"payoutPct":6.7},{"fiscalYear":2024,"dps":68,"yieldPct":0.2,"payoutPct":54},{"fiscalYear":2023,"dps":61,"yieldPct":0.1,"payoutPct":null},{"fiscalYear":2022,"dps":60,"yieldPct":0.1,"payoutPct":1.9},{"fiscalYear":2021,"dps":53,"yieldPct":0,"payoutPct":1.7},{"fiscalYear":2020,"dps":150,"yieldPct":0,"payoutPct":8.5},{"fiscalYear":2019,"dps":127,"yieldPct":0.1,"payoutPct":0},{"fiscalYear":2018,"dps":127,"yieldPct":0.1,"payoutPct":21}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":932151827086,"operatingIncome":88588297005,"netIncome":78764757714,"controllingNetIncome":74380453930,"ebitda":null,"fcff":77930209651,"cfo":162217476110,"capex":84854993255,"totalAssets":3188477733309,"totalLiabilities":603002737682,"totalEquity":2585474995627,"cash":397176956377,"totalDebt":22446748362},{"fiscalYear":2016,"statement":"연결","revenue":1464232790315,"operatingIncome":116135055801,"netIncome":65455116983,"controllingNetIncome":57765340425,"ebitda":null,"fcff":219156128921,"cfo":317259108666,"capex":105225126019,"totalAssets":5484117180416,"totalLiabilities":1781173329468,"totalEquity":3702943850948,"cash":641643982034,"totalDebt":999868391911},{"fiscalYear":2017,"statement":"연결","revenue":1972326479100,"operatingIncome":165379527605,"netIncome":125093899312,"controllingNetIncome":108596686806,"ebitda":291826373600,"fcff":269860115399,"cfo":371927059524,"capex":104841026404,"totalAssets":6349428454887,"totalLiabilities":1841608649520,"totalEquity":4507819805367,"cash":1116793072509,"totalDebt":795180169567},{"fiscalYear":2018,"statement":"연결","revenue":2416992440597,"operatingIncome":72948889927,"netIncome":15888859209,"controllingNetIncome":47885550586,"ebitda":null,"fcff":352108071506,"cfo":491469889907,"capex":146281079990,"totalAssets":7959542105267,"totalLiabilities":2332384540899,"totalEquity":5627157564368,"cash":1247013249518,"totalDebt":654475436940},{"fiscalYear":2019,"statement":"연결","revenue":3070111364510,"operatingIncome":206786221786,"netIncome":-341924578348,"controllingNetIncome":-301002847366,"ebitda":643210612156,"fcff":592843372085,"cfo":752667420203,"capex":168701007667,"totalAssets":8737255755774,"totalLiabilities":2997138004486,"totalEquity":5740117751288,"cash":1918225198949,"totalDebt":520865085928},{"fiscalYear":2020,"statement":"연결","revenue":4071392494202,"operatingIncome":450519574781,"netIncome":168978904480,"controllingNetIncome":151601165711,"ebitda":815993950612,"fcff":707938403340,"cfo":971096476573,"capex":270028840764,"totalAssets":11954146190738,"totalLiabilities":4542386717365,"totalEquity":7411759473373,"cash":2877513939692,"totalDebt":601524589507},{"fiscalYear":2021,"statement":"연결","revenue":5910512880994,"operatingIncome":587884339202,"netIncome":1640484195406,"controllingNetIncome":1387314031334,"ebitda":null,"fcff":956281544951,"cfo":1306571526446,"capex":370703723393,"totalAssets":22784559108590,"totalLiabilities":9216225462911,"totalEquity":13568333645679,"cash":5231503744581,"totalDebt":1822148524339},{"fiscalYear":2022,"statement":"연결","revenue":6799047881222,"operatingIncome":569355650551,"netIncome":1066994242805,"controllingNetIncome":1357995839549,"ebitda":1093512633019,"fcff":130604835962,"cfo":678376491408,"capex":642875967117,"totalAssets":22963651561449,"totalLiabilities":9447968971124,"totalEquity":13515682590325,"cash":4780244024656,"totalDebt":2275392624439},{"fiscalYear":2023,"statement":"연결","revenue":7557001757272,"operatingIncome":460857845673,"netIncome":-1816669011014,"controllingNetIncome":-1012550566010,"ebitda":1147679796222,"fcff":750216775101,"cfo":1341098333644,"capex":722230108989,"totalAssets":25179968939321,"totalLiabilities":11321369715195,"totalEquity":13858599224126,"cash":120412073981,"totalDebt":2476791782820},{"fiscalYear":2024,"statement":"연결","revenue":7871692199887,"operatingIncome":460212161525,"netIncome":-161870567171,"controllingNetIncome":55277416537,"ebitda":1578164743387,"fcff":902315140391,"cfo":1250459006332,"capex":505927309267,"totalAssets":25773028304462,"totalLiabilities":11830134144725,"totalEquity":13942894159737,"cash":6145133028198,"totalDebt":2214738261425},{"fiscalYear":2025,"statement":"연결","revenue":8099147815086,"operatingIncome":732036535379,"netIncome":517959587282,"controllingNetIncome":491491558183,"ebitda":1048392880002,"fcff":943304961824,"cfo":1404762595727,"capex":614373324796,"totalAssets":27783524545811,"totalLiabilities":12558602529761,"totalEquity":15224922016050,"cash":6373784263399,"totalDebt":2134766344461}],"quarterly":[{"stockCode":"035720","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2086580139318,"operatingIncome":208047735089,"netIncome":192862801976,"prevYearRevenue":1921397995104,"prevYearOperatingIncome":130525745048,"prevYearNetIncome":78513044412,"source":"11014","updatedAt":"2026-08-26T22:18:56.386Z"},{"stockCode":"035720","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2120524018370,"operatingIncome":232661977453,"netIncome":-47052499397,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:18:56.390Z"},{"stockCode":"035720","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1942077123047,"operatingIncome":211397661586,"netIncome":226836078738,"prevYearRevenue":1747885521523,"prevYearOperatingIncome":127367602910,"prevYearNetIncome":200334090266,"source":"11013","updatedAt":"2026-08-26T22:18:55.850Z"},{"stockCode":"035720","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2098456124429,"operatingIncome":277016338871,"netIncome":17980431801,"prevYearRevenue":1917469707657,"prevYearOperatingIncome":203900072143,"prevYearNetIncome":171815194437,"source":"11012","updatedAt":"2026-08-26T22:18:56.122Z"}]}