{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/043610","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":"043610","name":"KT지니뮤직","market":"KOSDAQ","sector":"영상·오디오물 제공 서비스업","lastPrice":1168,"marketCap":67878831584,"sharesOutstanding":58115438,"asOf":"2026-09-26T15:09:35.371Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.47,"psr":0.22,"evEbitda":0.8,"ev":42004833010,"fcff":16264656449,"fcffYield":0.3872,"roe":-0.1781,"revenueGrowth":{"y1":0.0041,"y3":0.0191,"y5":0.0416},"operatingIncomeGrowth":{"y1":0.326,"y3":0.0537,"y5":0.0712},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.009Z"},"price":{"high52w":1980,"low52w":1168,"fromHigh":-0.4101,"returns":[{"label":"1개월","value":-0.021},{"label":"3개월","value":-0.0861},{"label":"6개월","value":-0.3129},{"label":"1년","value":-0.4026},{"label":"3년","value":-0.6634},{"label":"5년","value":-0.7903}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":171232730142,"operatingIncome":6889092474,"netIncome":5937816079,"controllingNetIncome":5937816079,"ebitda":null,"fcff":193205163,"cfo":3358773124,"capex":3165567961,"totalAssets":222002409461,"totalLiabilities":76577922358,"totalEquity":145424487103,"cash":32880639526,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":230468779379,"operatingIncome":8127067802,"netIncome":7314176925,"controllingNetIncome":null,"ebitda":11932422980,"fcff":-200580039,"cfo":2915565577,"capex":3116145616,"totalAssets":233880648315,"totalLiabilities":81194526967,"totalEquity":152686121348,"cash":25356132788,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":246967532160,"operatingIncome":11463451334,"netIncome":9471844621,"controllingNetIncome":null,"ebitda":18024027833,"fcff":-500399394,"cfo":742946855,"capex":1243346249,"totalAssets":250537976853,"totalLiabilities":88487569863,"totalEquity":162050406990,"cash":22070970707,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":252006950035,"operatingIncome":10501531906,"netIncome":-4887813493,"controllingNetIncome":-3526187821,"ebitda":null,"fcff":25970262809,"cfo":27652988694,"capex":1698047688,"totalAssets":307060996340,"totalLiabilities":199309435741,"totalEquity":107751560599,"cash":35261814955,"totalDebt":5000000000},{"fiscalYear":2022,"statement":"연결","revenue":286106152010,"operatingIncome":13820761140,"netIncome":18691572923,"controllingNetIncome":17542407684,"ebitda":14028598233,"fcff":22985275285,"cfo":29321893314,"capex":6725263882,"totalAssets":340102689990,"totalLiabilities":158930776532,"totalEquity":181171913458,"cash":25910707439,"totalDebt":5000000000},{"fiscalYear":2023,"statement":"연결","revenue":307040865232,"operatingIncome":15360755595,"netIncome":21732575666,"controllingNetIncome":13813491244,"ebitda":19949561480,"fcff":16908497340,"cfo":20246183919,"capex":3813582166,"totalAssets":407620422306,"totalLiabilities":169794185697,"totalEquity":237826236609,"cash":51338409771,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":301615219228,"operatingIncome":12193400754,"netIncome":-13772161745,"controllingNetIncome":-20095492483,"ebitda":31907120114,"fcff":-9725482352,"cfo":-5087313877,"capex":5468992224,"totalAssets":352431238562,"totalLiabilities":126359852209,"totalEquity":226071386353,"cash":55868869785,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":302854406475,"operatingIncome":16168923135,"netIncome":-18503026823,"controllingNetIncome":-27520758022,"ebitda":52290157906,"fcff":16264656449,"cfo":22022085935,"capex":6634404190,"totalAssets":322409422518,"totalLiabilities":115358661861,"totalEquity":207050760657,"cash":43873998574,"totalDebt":18000000000}],"quarterly":[{"stockCode":"043610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":83047581764,"operatingIncome":5699569876,"netIncome":3965631960,"prevYearRevenue":80208718156,"prevYearOperatingIncome":3391819547,"prevYearNetIncome":3315680749,"source":"11014","updatedAt":"2026-08-26T22:29:29.975Z"},{"stockCode":"043610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":77021248760,"operatingIncome":1410812248,"netIncome":-29114396456,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:29.980Z"},{"stockCode":"043610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":75180526731,"operatingIncome":4959535836,"netIncome":3645626377,"prevYearRevenue":69318111696,"prevYearOperatingIncome":4035475904,"prevYearNetIncome":2308363962,"source":"11013","updatedAt":"2026-08-26T22:29:29.481Z"},{"stockCode":"043610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":77216249500,"operatingIncome":1893651819,"netIncome":-464697765,"prevYearRevenue":73467464255,"prevYearOperatingIncome":5023065107,"prevYearNetIncome":4337373711,"source":"11012","updatedAt":"2026-08-26T22:29:29.722Z"}]}