{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/039420","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":"039420","name":"케이엘넷","market":"KOSDAQ","sector":"전기 통신업","lastPrice":2665,"marketCap":61153739010,"sharesOutstanding":22946994,"asOf":"2026-09-26T15:09:35.364Z"},"valuation":{"fiscalYear":2025,"per":6.58,"perTtm":6.56,"ttmPeriod":"25Q3~26Q2","pbr":0.93,"psr":1.29,"evEbitda":4.58,"ev":58422923175,"fcff":10622229701,"fcffYield":0.1818,"roe":0.1485,"revenueGrowth":{"y1":-0.0517,"y3":-0.0184,"y5":0.0246},"operatingIncomeGrowth":{"y1":0.0514,"y3":0.0975,"y5":0.1709},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.891Z"},"price":{"high52w":3165,"low52w":2470,"fromHigh":-0.158,"returns":[{"label":"1개월","value":-0.0396},{"label":"3개월","value":0.0768},{"label":"6개월","value":-0.081},{"label":"1년","value":-0.1057},{"label":"3년","value":0.1104},{"label":"5년","value":-0.3516}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":3.4,"payoutPct":22},{"fiscalYear":2024,"dps":100,"yieldPct":3.8,"payoutPct":24.6},{"fiscalYear":2023,"dps":80,"yieldPct":3,"payoutPct":23.1},{"fiscalYear":2022,"dps":80,"yieldPct":3.11,"payoutPct":25.7},{"fiscalYear":2021,"dps":80,"yieldPct":2.1,"payoutPct":29.7},{"fiscalYear":2020,"dps":60,"yieldPct":2.3,"payoutPct":30.1},{"fiscalYear":2019,"dps":60,"yieldPct":2.6,"payoutPct":35.68},{"fiscalYear":2018,"dps":30,"yieldPct":1.16,"payoutPct":35.71}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":42138235363,"operatingIncome":4091879195,"netIncome":1689448283,"controllingNetIncome":1917765278,"ebitda":5600576302,"fcff":2312969096,"cfo":4591251644,"capex":2285268554,"totalAssets":41961870712,"totalLiabilities":6559881922,"totalEquity":35401988790,"cash":6230402447,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":38516789197,"operatingIncome":4139211091,"netIncome":3811868229,"controllingNetIncome":3723513443,"ebitda":5924184965,"fcff":3746435249,"cfo":4585652442,"capex":839481187,"totalAssets":44863627111,"totalLiabilities":8410493176,"totalEquity":36453133935,"cash":4545643245,"totalDebt":1913880415},{"fiscalYear":2020,"statement":"연결","revenue":42129577339,"operatingIncome":4762748508,"netIncome":4441951423,"controllingNetIncome":4411499033,"ebitda":6538390925,"fcff":4632203853,"cfo":6802933095,"capex":2170767755,"totalAssets":46317088998,"totalLiabilities":6740252737,"totalEquity":39576836261,"cash":4591121487,"totalDebt":1677361375},{"fiscalYear":2021,"statement":"연결","revenue":49634479753,"operatingIncome":6796747260,"netIncome":6521883556,"controllingNetIncome":5947092940,"ebitda":8262486404,"fcff":7893139491,"cfo":8459150326,"capex":939639543,"totalAssets":52733756007,"totalLiabilities":7536991436,"totalEquity":45196764571,"cash":5614747159,"totalDebt":1396349537},{"fiscalYear":2022,"statement":"연결","revenue":50302532476,"operatingIncome":7929309727,"netIncome":7448983649,"controllingNetIncome":6864801651,"ebitda":9559698159,"fcff":5833971259,"cfo":8392849965,"capex":2592559999,"totalAssets":60765900293,"totalLiabilities":9690874689,"totalEquity":51075025604,"cash":4770430215,"totalDebt":1062268237},{"fiscalYear":2023,"statement":"연결","revenue":50929305246,"operatingIncome":8308199713,"netIncome":8140484550,"controllingNetIncome":7606961585,"ebitda":10709730162,"fcff":8636690134,"cfo":8840305907,"capex":253733160,"totalAssets":62589793963,"totalLiabilities":6610789256,"totalEquity":55979004707,"cash":6056759544,"totalDebt":1052142387},{"fiscalYear":2024,"statement":"연결","revenue":50168319447,"operatingIncome":9970528422,"netIncome":8939508181,"controllingNetIncome":8570894045,"ebitda":12365731024,"fcff":10704884764,"cfo":11241992724,"capex":562779908,"totalAssets":66483193487,"totalLiabilities":6319226718,"totalEquity":60163966769,"cash":4499518522,"totalDebt":372495523},{"fiscalYear":2025,"statement":"연결","revenue":47574645489,"operatingIncome":10482717697,"netIncome":10056284512,"controllingNetIncome":9291454566,"ebitda":12768821820,"fcff":10622229701,"cfo":11529997012,"capex":949132507,"totalAssets":76367028807,"totalLiabilities":9129024739,"totalEquity":67238004068,"cash":4577551649,"totalDebt":1846735814}],"quarterly":[{"stockCode":"039420","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11456677565,"operatingIncome":2421956230,"netIncome":3151952074,"prevYearRevenue":12777616157,"prevYearOperatingIncome":2441891410,"prevYearNetIncome":2752525675,"source":"11014","updatedAt":"2026-08-26T22:30:00.953Z"},{"stockCode":"039420","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":11960635973,"operatingIncome":2369794807,"netIncome":1676371572,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:00.956Z"},{"stockCode":"039420","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11385618954,"operatingIncome":2324102201,"netIncome":2628821989,"prevYearRevenue":11414966901,"prevYearOperatingIncome":2436772283,"prevYearNetIncome":2837407073,"source":"11013","updatedAt":"2026-08-26T22:30:00.392Z"},{"stockCode":"039420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":10652464041,"operatingIncome":2546632884,"netIncome":1871484271,"prevYearRevenue":12742365050,"prevYearOperatingIncome":3254194377,"prevYearNetIncome":2390553793,"source":"11012","updatedAt":"2026-08-26T22:30:00.650Z"}]}