{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/064820","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":"064820","name":"케이프","market":"KOSDAQ","sector":"선박 및 보트 건조업","lastPrice":7830,"marketCap":241635483450,"sharesOutstanding":30860215,"asOf":"2026-09-26T15:09:35.398Z"},"valuation":{"fiscalYear":2025,"per":4.07,"perTtm":3.77,"ttmPeriod":"25Q3~26Q2","pbr":0.8,"psr":0.42,"evEbitda":null,"ev":89234839156,"fcff":244405145479,"fcffYield":2.7389,"roe":0.2312,"revenueGrowth":{"y1":0.1225,"y3":-0.0166,"y5":0.0665},"operatingIncomeGrowth":{"y1":0.2814,"y3":1.7671,"y5":0.1448},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.719Z"},"price":{"high52w":16900,"low52w":7230,"fromHigh":-0.5367,"returns":[{"label":"1개월","value":-0.0025},{"label":"3개월","value":-0.0634},{"label":"6개월","value":-0.255},{"label":"1년","value":-0.3144},{"label":"3년","value":0.8209},{"label":"5년","value":0.6589}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":6.6,"payoutPct":36.3},{"fiscalYear":2024,"dps":0,"yieldPct":5.1,"payoutPct":52.7},{"fiscalYear":2023,"dps":0,"yieldPct":6.9,"payoutPct":34.4},{"fiscalYear":2022,"dps":100,"yieldPct":2.2,"payoutPct":null},{"fiscalYear":2021,"dps":100,"yieldPct":2.2,"payoutPct":10.8},{"fiscalYear":2020,"dps":100,"yieldPct":2,"payoutPct":33.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":254635658418,"operatingIncome":14364381309,"netIncome":4176501004,"controllingNetIncome":2398963301,"ebitda":17214009370,"fcff":-432786714955,"cfo":-447103671349,"capex":1795289027,"totalAssets":2219167294715,"totalLiabilities":2036461200573,"totalEquity":182706094142,"cash":12755203312,"totalDebt":130395460793},{"fiscalYear":2019,"statement":"연결","revenue":351484045562,"operatingIncome":16569373236,"netIncome":8238047759,"controllingNetIncome":6649018074,"ebitda":null,"fcff":269973033703,"cfo":251121264328,"capex":1431771897,"totalAssets":1949680859355,"totalLiabilities":1757161258321,"totalEquity":192519601034,"cash":19789808560,"totalDebt":136640793393},{"fiscalYear":2020,"statement":"연결","revenue":420202924973,"operatingIncome":25410512373,"netIncome":11941869156,"controllingNetIncome":9131161148,"ebitda":27261338875,"fcff":-207688555798,"cfo":-219858016608,"capex":2096597975,"totalAssets":2080723621322,"totalLiabilities":1867429102098,"totalEquity":213294519224,"cash":13506534418,"totalDebt":126408790635},{"fiscalYear":2021,"statement":"연결","revenue":427666283641,"operatingIncome":47381129304,"netIncome":35818384727,"controllingNetIncome":28757121769,"ebitda":49684629096,"fcff":46773143681,"cfo":36948557611,"capex":2258424516,"totalAssets":2213123646102,"totalLiabilities":1966307429620,"totalEquity":246816216482,"cash":5032765765,"totalDebt":143561331027},{"fiscalYear":2022,"statement":"연결","revenue":609700362459,"operatingIncome":2358280958,"netIncome":-538866608,"controllingNetIncome":228024662,"ebitda":16696042435,"fcff":69333147586,"cfo":43330270105,"capex":2160375675,"totalAssets":2328846591262,"totalLiabilities":2092305299126,"totalEquity":236541292136,"cash":7391889384,"totalDebt":147330000000},{"fiscalYear":2023,"statement":"연결","revenue":590659693241,"operatingIncome":40953906753,"netIncome":27101327960,"controllingNetIncome":24317355141,"ebitda":43777074154,"fcff":-220919231841,"cfo":-259669326922,"capex":2645994676,"totalAssets":2240973813100,"totalLiabilities":1986990800067,"totalEquity":253983013033,"cash":9448610486,"totalDebt":89452340273},{"fiscalYear":2024,"statement":"연결","revenue":516502499171,"operatingIncome":38992422321,"netIncome":18297591691,"controllingNetIncome":15698029407,"ebitda":41948586078,"fcff":-143302552477,"cfo":-184124183210,"capex":1076582506,"totalAssets":2404664740136,"totalLiabilities":2145156709369,"totalEquity":259508030767,"cash":9712218291,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":579773872948,"operatingIncome":49963648641,"netIncome":64237261228,"controllingNetIncome":59407813724,"ebitda":null,"fcff":244405145479,"cfo":188434193508,"capex":3705916225,"totalAssets":2692973699221,"totalLiabilities":2383488669500,"totalEquity":309485029721,"cash":153520114541,"totalDebt":1119470247}],"quarterly":[{"stockCode":"064820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":137832958436,"operatingIncome":15556945183,"netIncome":12101112121,"prevYearRevenue":125778614710,"prevYearOperatingIncome":10099686407,"prevYearNetIncome":6454429690,"source":"11014","updatedAt":"2026-08-26T22:23:38.986Z"},{"stockCode":"064820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":153255405209,"operatingIncome":-4705810524,"netIncome":32291762794,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:38.990Z"},{"stockCode":"064820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":187682738153,"operatingIncome":28188269975,"netIncome":20459533905,"prevYearRevenue":128218558258,"prevYearOperatingIncome":4318424510,"prevYearNetIncome":1261823953,"source":"11013","updatedAt":"2026-08-26T22:23:38.417Z"},{"stockCode":"064820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":161093349964,"operatingIncome":2793384938,"netIncome":-680924107,"prevYearRevenue":160466951045,"prevYearOperatingIncome":34794089472,"prevYearNetIncome":18582562360,"source":"11012","updatedAt":"2026-08-26T22:23:38.709Z"}]}