{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/054780","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":"054780","name":"키이스트","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":1331,"marketCap":26164522483,"sharesOutstanding":19657793,"asOf":"2026-09-26T15:09:35.387Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.67,"psr":1.67,"evEbitda":null,"ev":15366780749,"fcff":-8063532932,"fcffYield":-0.5247,"roe":-0.0649,"revenueGrowth":{"y1":-0.793,"y3":-0.3675,"y5":-0.2006},"operatingIncomeGrowth":{"y1":-7.0217,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.825Z"},"price":{"high52w":6000,"low52w":1129,"fromHigh":-0.7782,"returns":[{"label":"1개월","value":-0.0355},{"label":"3개월","value":0.0804},{"label":"6개월","value":-0.4987},{"label":"1년","value":-0.7335},{"label":"3년","value":-0.8093},{"label":"5년","value":-0.9042}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":103736089680,"operatingIncome":-2413550251,"netIncome":-8432346599,"controllingNetIncome":-8231339059,"ebitda":22624111061,"fcff":-11308062220,"cfo":21417657638,"capex":32756886606,"totalAssets":102570664092,"totalLiabilities":25751705326,"totalEquity":76818958766,"cash":19916055588,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":100245744378,"operatingIncome":-1524809510,"netIncome":-10713545959,"controllingNetIncome":-8266569839,"ebitda":27944173426,"fcff":-6752172668,"cfo":23313284853,"capex":30066339731,"totalAssets":108361217981,"totalLiabilities":40347362673,"totalEquity":68013855308,"cash":12985635417,"totalDebt":3276481160},{"fiscalYear":2020,"statement":"연결","revenue":48110630557,"operatingIncome":1667575885,"netIncome":8738171503,"controllingNetIncome":9547811079,"ebitda":46079993876,"fcff":-4153086665,"cfo":6307235234,"capex":10521007930,"totalAssets":70068611656,"totalLiabilities":28442806596,"totalEquity":41625805060,"cash":5743461711,"totalDebt":657596736},{"fiscalYear":2021,"statement":"연결","revenue":46525413577,"operatingIncome":1015064003,"netIncome":-236417931,"controllingNetIncome":-236417931,"ebitda":1589615813,"fcff":6370807884,"cfo":7494469856,"capex":1152767397,"totalAssets":63568013149,"totalLiabilities":17919908912,"totalEquity":45648104237,"cash":1890073038,"totalDebt":327077438},{"fiscalYear":2022,"statement":"별도","revenue":62044179229,"operatingIncome":-2403490312,"netIncome":-1666743650,"controllingNetIncome":-1666743650,"ebitda":-1908626777,"fcff":9638100217,"cfo":9927967758,"capex":334735580,"totalAssets":85623370734,"totalLiabilities":26550396417,"totalEquity":59072974317,"cash":17693392330,"totalDebt":789803477},{"fiscalYear":2023,"statement":"별도","revenue":52023895531,"operatingIncome":-1475031245,"netIncome":-5389544597,"controllingNetIncome":null,"ebitda":-953286288,"fcff":-3451252707,"cfo":-3235183093,"capex":259803592,"totalAssets":83152932599,"totalLiabilities":24552156363,"totalEquity":58600776236,"cash":12668546382,"totalDebt":354092646},{"fiscalYear":2024,"statement":"별도","revenue":75844854928,"operatingIncome":654372103,"netIncome":-10977869999,"controllingNetIncome":null,"ebitda":925317063,"fcff":2442539584,"cfo":2434143989,"capex":36196935,"totalAssets":71448697174,"totalLiabilities":29395792643,"totalEquity":42052904531,"cash":23120620861,"totalDebt":628734766},{"fiscalYear":2025,"statement":"별도","revenue":15701782037,"operatingIncome":-3940417878,"netIncome":-2636286278,"controllingNetIncome":null,"ebitda":null,"fcff":-8063532932,"cfo":-6799466579,"capex":1289713024,"totalAssets":58354521218,"totalLiabilities":19163918281,"totalEquity":39190602937,"cash":11170056958,"totalDebt":372315224}],"quarterly":[{"stockCode":"054780","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":3628225138,"operatingIncome":-1011108871,"netIncome":-1110600364,"prevYearRevenue":13347835670,"prevYearOperatingIncome":148867873,"prevYearNetIncome":645179640,"source":"11014","updatedAt":"2026-08-26T22:33:58.158Z"},{"stockCode":"054780","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":4623828434,"operatingIncome":-600380220,"netIncome":361467556,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:58.160Z"},{"stockCode":"054780","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":8536018999,"operatingIncome":-984439299,"netIncome":-524648847,"prevYearRevenue":4498328070,"prevYearOperatingIncome":-1072199831,"prevYearNetIncome":-519635900,"source":"11013","updatedAt":"2026-08-26T22:33:57.648Z"},{"stockCode":"054780","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":10721542901,"operatingIncome":-1039255130,"netIncome":-1720256352,"prevYearRevenue":2951400395,"prevYearOperatingIncome":-1256728956,"prevYearNetIncome":-1367517570,"source":"11012","updatedAt":"2026-08-26T22:33:57.900Z"}]}