{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/073010","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":"073010","name":"케이에스피","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":3405,"marketCap":136851206250,"sharesOutstanding":40191250,"asOf":"2026-09-26T15:09:35.411Z"},"valuation":{"fiscalYear":2025,"per":20.86,"perTtm":17.3,"ttmPeriod":"25Q3~26Q2","pbr":1.65,"psr":1.43,"evEbitda":null,"ev":130254206809,"fcff":-21935231030,"fcffYield":-0.1684,"roe":0.0849,"revenueGrowth":{"y1":0.1204,"y3":0.1448,"y5":0.1936},"operatingIncomeGrowth":{"y1":-0.1644,"y3":0.491,"y5":0.4029},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.845Z"},"price":{"high52w":6670,"low52w":2225,"fromHigh":-0.4895,"returns":[{"label":"1개월","value":0.1238},{"label":"3개월","value":0.1823},{"label":"6개월","value":-0.0299},{"label":"1년","value":-0.4109},{"label":"3년","value":0.2226},{"label":"5년","value":0.5201}]},"dividends":[{"fiscalYear":2025,"dps":20,"yieldPct":0.45,"payoutPct":12.2},{"fiscalYear":2024,"dps":15,"yieldPct":0.35,"payoutPct":3.9},{"fiscalYear":2023,"dps":10,"yieldPct":0.35,"payoutPct":2.8}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":16783298402,"operatingIncome":-2640018887,"netIncome":-10394515810,"controllingNetIncome":null,"ebitda":2786863780,"fcff":165279678,"cfo":679900078,"capex":514620400,"totalAssets":40606903537,"totalLiabilities":19457648612,"totalEquity":21149254925,"cash":2645415592,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":29381172138,"operatingIncome":1835363184,"netIncome":1641248647,"controllingNetIncome":null,"ebitda":2440455931,"fcff":-2209698690,"cfo":-2030616878,"capex":590585908,"totalAssets":44248243820,"totalLiabilities":21473995572,"totalEquity":22774248248,"cash":4113401925,"totalDebt":17000000000},{"fiscalYear":2020,"statement":"별도","revenue":39437590206,"operatingIncome":2123356087,"netIncome":1244853742,"controllingNetIncome":null,"ebitda":2848361521,"fcff":5195956517,"cfo":5657824615,"capex":908141334,"totalAssets":46847055066,"totalLiabilities":22876449751,"totalEquity":23970605315,"cash":8332752476,"totalDebt":17000000000},{"fiscalYear":2021,"statement":"별도","revenue":43826656221,"operatingIncome":2021349171,"netIncome":2258519867,"controllingNetIncome":null,"ebitda":2916347197,"fcff":998012709,"cfo":1210596000,"capex":635038962,"totalAssets":49457793466,"totalLiabilities":23258725605,"totalEquity":26199067861,"cash":8673997049,"totalDebt":17000000000},{"fiscalYear":2022,"statement":"별도","revenue":63668531914,"operatingIncome":3481311711,"netIncome":3963972702,"controllingNetIncome":null,"ebitda":null,"fcff":-5534525143,"cfo":-5413126447,"capex":521026507,"totalAssets":60397878939,"totalLiabilities":26366545034,"totalEquity":34031333905,"cash":3809115932,"totalDebt":18000000000},{"fiscalYear":2023,"statement":"별도","revenue":81626661943,"operatingIncome":11838275252,"netIncome":12769190419,"controllingNetIncome":null,"ebitda":13167156542,"fcff":1409778866,"cfo":2470611044,"capex":1959225887,"totalAssets":75321583860,"totalLiabilities":29061253754,"totalEquity":46260330106,"cash":9353329993,"totalDebt":0},{"fiscalYear":2024,"statement":"별도","revenue":85265079671,"operatingIncome":13810410136,"netIncome":15290740244,"controllingNetIncome":null,"ebitda":14927823644,"fcff":1158811234,"cfo":17544632590,"capex":17378461645,"totalAssets":105512995900,"totalLiabilities":34124085792,"totalEquity":71388910108,"cash":24978781893,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":95532762605,"operatingIncome":11539806552,"netIncome":6559012938,"controllingNetIncome":6559012938,"ebitda":null,"fcff":-21935231030,"cfo":2871184119,"capex":25926907600,"totalAssets":144011584862,"totalLiabilities":60911317671,"totalEquity":83100267191,"cash":17008857231,"totalDebt":10411857790}],"quarterly":[{"stockCode":"073010","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":24219327318,"operatingIncome":2952638309,"netIncome":1966033475,"prevYearRevenue":19048610316,"prevYearOperatingIncome":3281978350,"prevYearNetIncome":2580529982,"source":"11014","updatedAt":"2026-08-26T22:26:34.049Z"},{"stockCode":"073010","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25899186488,"operatingIncome":2436948272,"netIncome":502057967,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:34.050Z"},{"stockCode":"073010","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25020679794,"operatingIncome":4025503103,"netIncome":2488161840,"prevYearRevenue":21745032724,"prevYearOperatingIncome":2808859226,"prevYearNetIncome":2023900026,"source":"11013","updatedAt":"2026-08-26T22:26:33.548Z"},{"stockCode":"073010","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":31358494366,"operatingIncome":4296757008,"netIncome":2953443751,"prevYearRevenue":23669216075,"prevYearOperatingIncome":3341360745,"prevYearNetIncome":2067021470,"source":"11012","updatedAt":"2026-08-26T22:26:33.816Z"}]}