{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/053210","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":"053210","name":"케이티스카이라이프","market":"KOSPI","sector":"텔레비전 방송업","lastPrice":4000,"marketCap":190091820000,"sharesOutstanding":47522955,"asOf":"2026-09-26T15:09:35.384Z"},"valuation":{"fiscalYear":2025,"per":27.4,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.19,"evEbitda":3.4,"ev":328266498497,"fcff":71094311607,"fcffYield":0.2166,"roe":0.0127,"revenueGrowth":{"y1":-0.0378,"y3":-0.0164,"y5":0.0709},"operatingIncomeGrowth":{"y1":null,"y3":-0.2862,"y5":-0.2082},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.003Z"},"price":{"high52w":5470,"low52w":3985,"fromHigh":-0.2687,"returns":[{"label":"1개월","value":-0.0196},{"label":"3개월","value":-0.0148},{"label":"6개월","value":-0.2141},{"label":"1년","value":-0.2016},{"label":"3년","value":-0.3322},{"label":"5년","value":-0.6059}]},"dividends":[{"fiscalYear":2025,"dps":350,"yieldPct":7.21,"payoutPct":238.6},{"fiscalYear":2024,"dps":350,"yieldPct":7.07,"payoutPct":null},{"fiscalYear":2023,"dps":350,"yieldPct":5.75,"payoutPct":null},{"fiscalYear":2022,"dps":350,"yieldPct":4.08,"payoutPct":74.5},{"fiscalYear":2021,"dps":350,"yieldPct":3.72,"payoutPct":27.7},{"fiscalYear":2020,"dps":350,"yieldPct":3.9,"payoutPct":29.1},{"fiscalYear":2019,"dps":350,"yieldPct":3.93,"payoutPct":29.7},{"fiscalYear":2018,"dps":350,"yieldPct":3.03,"payoutPct":32}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":690820835670,"operatingIncome":66734988575,"netIncome":52010216054,"controllingNetIncome":51616047383,"ebitda":150272654375,"fcff":128199664476,"cfo":183474568331,"capex":55981640372,"totalAssets":816001169633,"totalLiabilities":149840554044,"totalEquity":666160615589,"cash":31728260312,"totalDebt":3307240729},{"fiscalYear":2019,"statement":"연결","revenue":694637002537,"operatingIncome":69357292753,"netIncome":56007736739,"controllingNetIncome":54561530797,"ebitda":134710424365,"fcff":118614530871,"cfo":152548955427,"capex":34066309500,"totalAssets":848276023038,"totalLiabilities":142838692816,"totalEquity":705437330222,"cash":63849705760,"totalDebt":8729572446},{"fiscalYear":2020,"statement":"연결","revenue":698715355151,"operatingIncome":73845539233,"netIncome":58190149540,"controllingNetIncome":57218423684,"ebitda":129266619101,"fcff":125704312714,"cfo":160179034723,"capex":34673322977,"totalAssets":919475827664,"totalLiabilities":175038681560,"totalEquity":744437146104,"cash":99834046978,"totalDebt":9232922967},{"fiscalYear":2021,"statement":"연결","revenue":763222599361,"operatingIncome":73018655032,"netIncome":62308920273,"controllingNetIncome":60196474032,"ebitda":null,"fcff":64263628957,"cfo":102947299943,"capex":40793201856,"totalAssets":1275644844175,"totalLiabilities":469693812741,"totalEquity":805951031434,"cash":80671547277,"totalDebt":257195815807},{"fiscalYear":2022,"statement":"연결","revenue":1034236194565,"operatingIncome":63195741120,"netIncome":23085655455,"controllingNetIncome":22367053944,"ebitda":93591740900,"fcff":139071757405,"cfo":176406899582,"capex":40544102336,"totalAssets":1361298311421,"totalLiabilities":503764190486,"totalEquity":857534120935,"cash":98694485320,"totalDebt":226439693416},{"fiscalYear":2023,"statement":"연결","revenue":1025595274656,"operatingIncome":14067496354,"netIncome":-113745084092,"controllingNetIncome":-97890654851,"ebitda":176589531178,"fcff":177175359425,"cfo":207207643441,"capex":33965769099,"totalAssets":1215697591061,"totalLiabilities":478564857967,"totalEquity":737132733094,"cash":129748367360,"totalDebt":177152406835},{"fiscalYear":2024,"statement":"연결","revenue":1022927312705,"operatingIncome":-1075800064,"netIncome":-156078783566,"controllingNetIncome":-135902414999,"ebitda":227950034097,"fcff":134607606167,"cfo":162278450400,"capex":32397978880,"totalAssets":1040240740660,"totalLiabilities":463595564711,"totalEquity":576645175949,"cash":140782346439,"totalDebt":200760201561},{"fiscalYear":2025,"statement":"연결","revenue":984216356687,"operatingIncome":22980467279,"netIncome":1466653903,"controllingNetIncome":6937492451,"ebitda":96565129926,"fcff":71094311607,"cfo":99935332947,"capex":33054453103,"totalAssets":976329059340,"totalLiabilities":413080111532,"totalEquity":563248947808,"cash":53752226108,"totalDebt":191926904605}],"quarterly":[{"stockCode":"053210","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":246947442376,"operatingIncome":16495240882,"netIncome":12245041855,"prevYearRevenue":256914346452,"prevYearOperatingIncome":1846548049,"prevYearNetIncome":2123892539,"source":"11014","updatedAt":"2026-08-26T22:24:37.694Z"},{"stockCode":"053210","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":247177785611,"operatingIncome":-11579911073,"netIncome":-23337653200,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:37.697Z"},{"stockCode":"053210","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":238970776584,"operatingIncome":5935925999,"netIncome":366858262,"prevYearRevenue":242880826018,"prevYearOperatingIncome":5106712056,"prevYearNetIncome":1623686484,"source":"11013","updatedAt":"2026-08-26T22:24:37.208Z"},{"stockCode":"053210","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":249926108841,"operatingIncome":11100581291,"netIncome":10427966753,"prevYearRevenue":247210302682,"prevYearOperatingIncome":12958425414,"prevYearNetIncome":10935578764,"source":"11012","updatedAt":"2026-08-26T22:24:37.444Z"}]}