{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/053080","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":"053080","name":"케이엔솔","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":8640,"marketCap":112318332480,"sharesOutstanding":12999807,"asOf":"2026-09-26T15:09:35.384Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.91,"psr":0.24,"evEbitda":null,"ev":151494105408,"fcff":-38609434992,"fcffYield":-0.2549,"roe":-0.3508,"revenueGrowth":{"y1":-0.1997,"y3":0.0604,"y5":0.0723},"operatingIncomeGrowth":{"y1":-3.3465,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.033Z"},"price":{"high52w":17010,"low52w":6960,"fromHigh":-0.4921,"returns":[{"label":"1개월","value":-0.0547},{"label":"3개월","value":0.0498},{"label":"6개월","value":-0.2},{"label":"1년","value":-0.2216},{"label":"3년","value":-0.6721},{"label":"5년","value":-0.5614}]},"dividends":[{"fiscalYear":2024,"dps":300,"yieldPct":2.3,"payoutPct":28.9},{"fiscalYear":2023,"dps":300,"yieldPct":1.6,"payoutPct":34.5},{"fiscalYear":2022,"dps":300,"yieldPct":3.2,"payoutPct":24.3},{"fiscalYear":2021,"dps":300,"yieldPct":2,"payoutPct":44.3},{"fiscalYear":2020,"dps":930,"yieldPct":1.9,"payoutPct":29}],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":326895260659,"operatingIncome":21666488653,"netIncome":13657228794,"controllingNetIncome":13460572743,"ebitda":null,"fcff":4369216264,"cfo":15380665484,"capex":12032498671,"totalAssets":237465157616,"totalLiabilities":101856472244,"totalEquity":135608685372,"cash":38637085578,"totalDebt":47671338906},{"fiscalYear":2021,"statement":"연결","revenue":311097344645,"operatingIncome":13714126358,"netIncome":8779905420,"controllingNetIncome":8708503833,"ebitda":16636404403,"fcff":-22235850875,"cfo":-17759907017,"capex":5263168719,"totalAssets":280576411043,"totalLiabilities":134822571262,"totalEquity":145753839781,"cash":23000045431,"totalDebt":54366347863},{"fiscalYear":2022,"statement":"연결","revenue":388809234312,"operatingIncome":21958984857,"netIncome":15994985173,"controllingNetIncome":15900504396,"ebitda":25364132624,"fcff":34704913282,"cfo":40223565893,"capex":7146404969,"totalAssets":320726454319,"totalLiabilities":161493371550,"totalEquity":159233082769,"cash":73430763104,"totalDebt":69052520359},{"fiscalYear":2023,"statement":"연결","revenue":417441558585,"operatingIncome":18467923097,"netIncome":11265591096,"controllingNetIncome":11289223504,"ebitda":null,"fcff":-14404049992,"cfo":-9362548371,"capex":7670631226,"totalAssets":396459542336,"totalLiabilities":226961284973,"totalEquity":169498257363,"cash":null,"totalDebt":19777019115},{"fiscalYear":2024,"statement":"연결","revenue":579197289294,"operatingIncome":26427101635,"netIncome":13435956831,"controllingNetIncome":13586927120,"ebitda":28800441678,"fcff":20062512205,"cfo":19150441197,"capex":2427502896,"totalAssets":415744580233,"totalLiabilities":229796437364,"totalEquity":185948142869,"cash":null,"totalDebt":1799968498},{"fiscalYear":2025,"statement":"연결","revenue":463537032859,"operatingIncome":-62011659027,"netIncome":-54413352990,"controllingNetIncome":-54263899209,"ebitda":-59004772850,"fcff":-38609434992,"cfo":-35913563936,"capex":6715795614,"totalAssets":387675478988,"totalLiabilities":263780838342,"totalEquity":123894640646,"cash":40512161490,"totalDebt":79687934418}],"quarterly":[{"stockCode":"053080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":123361509175,"operatingIncome":3633789957,"netIncome":2924489318,"prevYearRevenue":163109235605,"prevYearOperatingIncome":10161246909,"prevYearNetIncome":3927288893,"source":"11014","updatedAt":"2026-08-26T22:26:35.637Z"},{"stockCode":"053080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":102253620049,"operatingIncome":-67531759459,"netIncome":-59785796775,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:35.640Z"},{"stockCode":"053080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":115166933658,"operatingIncome":575853133,"netIncome":107343081,"prevYearRevenue":129480691158,"prevYearOperatingIncome":3536366635,"prevYearNetIncome":4566764240,"source":"11013","updatedAt":"2026-08-26T22:26:35.119Z"},{"stockCode":"053080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":136973158299,"operatingIncome":-5548440336,"netIncome":-6618433005,"prevYearRevenue":108441212477,"prevYearOperatingIncome":-1650056160,"prevYearNetIncome":-2118809773,"source":"11012","updatedAt":"2026-08-26T22:26:35.404Z"}]}