{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/044450","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":"044450","name":"KSS해운","market":"KOSPI","sector":"해상 운송업","lastPrice":10060,"marketCap":227129901500,"sharesOutstanding":22577525,"asOf":"2026-09-26T15:09:35.372Z"},"valuation":{"fiscalYear":2025,"per":6.21,"perTtm":2.04,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.4,"evEbitda":9.54,"ev":2161399390989,"fcff":null,"fcffYield":null,"roe":0.0681,"revenueGrowth":{"y1":0.0839,"y3":0.0802,"y5":0.1994},"operatingIncomeGrowth":{"y1":0.06,"y3":0.1665,"y5":0.1681},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.612Z"},"price":{"high52w":13640,"low52w":8590,"fromHigh":-0.2625,"returns":[{"label":"1개월","value":0.001},{"label":"3개월","value":0.1104},{"label":"6개월","value":-0.0419},{"label":"1년","value":0.1043},{"label":"3년","value":0.1603},{"label":"5년","value":-0.1328}]},"dividends":[{"fiscalYear":2025,"dps":450,"yieldPct":4.77,"payoutPct":27.79},{"fiscalYear":2024,"dps":400,"yieldPct":4.53,"payoutPct":15.73},{"fiscalYear":2023,"dps":350,"yieldPct":3.7,"payoutPct":46.37},{"fiscalYear":2022,"dps":350,"yieldPct":3.69,"payoutPct":17.38},{"fiscalYear":2021,"dps":350,"yieldPct":2.96,"payoutPct":14.02},{"fiscalYear":2020,"dps":300,"yieldPct":2.87,"payoutPct":51.32},{"fiscalYear":2019,"dps":270,"yieldPct":3.51,"payoutPct":25.88},{"fiscalYear":2018,"dps":230,"yieldPct":3.51,"payoutPct":25.04}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":202504829183,"operatingIncome":47110514818,"netIncome":20815915929,"controllingNetIncome":20816670344,"ebitda":85238401201,"fcff":85013201982,"cfo":82498315468,"capex":60000,"totalAssets":902632630797,"totalLiabilities":653237720469,"totalEquity":249394910328,"cash":24315355044,"totalDebt":1169905298587},{"fiscalYear":2019,"statement":"연결","revenue":231240042004,"operatingIncome":52771937110,"netIncome":23435296380,"controllingNetIncome":23397698532,"ebitda":93607736130,"fcff":85976384155,"cfo":83335037686,"capex":0,"totalAssets":957238168720,"totalLiabilities":676238454283,"totalEquity":280999714437,"cash":39625037223,"totalDebt":774829699452},{"fiscalYear":2020,"statement":"연결","revenue":226181167041,"operatingIncome":50731188402,"netIncome":13129120727,"controllingNetIncome":13127299753,"ebitda":94599554792,"fcff":91007100722,"cfo":72022520637,"capex":377372564,"totalAssets":1069527677719,"totalLiabilities":800671676634,"totalEquity":268856001085,"cash":50971247548,"totalDebt":972834964082},{"fiscalYear":2021,"statement":"연결","revenue":324001266815,"operatingIncome":58089120996,"netIncome":56071252425,"controllingNetIncome":56071705162,"ebitda":118091455420,"fcff":119690585238,"cfo":100253853510,"capex":0,"totalAssets":1446228922766,"totalLiabilities":1103404278356,"totalEquity":342824644410,"cash":38034753315,"totalDebt":2105993249676},{"fiscalYear":2022,"statement":"연결","revenue":445375789707,"operatingIncome":69511091603,"netIncome":45470527172,"controllingNetIncome":45470527172,"ebitda":145800341994,"fcff":146459749879,"cfo":112623502864,"capex":0,"totalAssets":1659172643001,"totalLiabilities":1252892414726,"totalEquity":406280228275,"cash":32531740439,"totalDebt":2347315761546},{"fiscalYear":2023,"statement":"연결","revenue":472602859921,"operatingIncome":88361347360,"netIncome":17041880092,"controllingNetIncome":17041880092,"ebitda":183295530021,"fcff":null,"cfo":106895968186,"capex":null,"totalAssets":1656034879630,"totalLiabilities":1235554637243,"totalEquity":420480242387,"cash":69636422718,"totalDebt":2304261463447},{"fiscalYear":2024,"statement":"연결","revenue":517929006796,"operatingIncome":104082690245,"netIncome":57413693383,"controllingNetIncome":57413693383,"ebitda":206323562339,"fcff":null,"cfo":119287935899,"capex":null,"totalAssets":1892003803431,"totalLiabilities":1362506415456,"totalEquity":529497387975,"cash":115603437432,"totalDebt":2273659036368},{"fiscalYear":2025,"statement":"연결","revenue":561395196426,"operatingIncome":110332607762,"netIncome":36561603783,"controllingNetIncome":36561603783,"ebitda":226565118312,"fcff":null,"cfo":154681497739,"capex":null,"totalAssets":1934139255079,"totalLiabilities":1389814912417,"totalEquity":544324342662,"cash":57055226413,"totalDebt":1991324715902}],"quarterly":[{"stockCode":"044450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":142702743323,"operatingIncome":28780598287,"netIncome":17373667733,"prevYearRevenue":131608927752,"prevYearOperatingIncome":28055287888,"prevYearNetIncome":-4461842309,"source":"11014","updatedAt":"2026-08-26T22:23:53.143Z"},{"stockCode":"044450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":147409484833,"operatingIncome":29714413408,"netIncome":13521744907,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:53.146Z"},{"stockCode":"044450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":139816137382,"operatingIncome":21607358069,"netIncome":63508101344,"prevYearRevenue":137666965156,"prevYearOperatingIncome":29727966973,"prevYearNetIncome":11577772634,"source":"11013","updatedAt":"2026-08-26T22:23:52.642Z"},{"stockCode":"044450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":159897316515,"operatingIncome":32012343412,"netIncome":17011433210,"prevYearRevenue":133616003114,"prevYearOperatingIncome":22109629094,"prevYearNetIncome":-5911581491,"source":"11012","updatedAt":"2026-08-26T22:23:52.890Z"}]}