{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/079190","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":"079190","name":"케스피온","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":1382,"marketCap":13251829396,"sharesOutstanding":9588878,"asOf":"2026-09-26T15:09:35.416Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.99,"psr":0.3,"evEbitda":6.45,"ev":8618338042,"fcff":-3417222153,"fcffYield":-0.3965,"roe":-0.2944,"revenueGrowth":{"y1":0.3543,"y3":-0.0738,"y5":0.0962},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.799Z"},"price":{"high52w":3305.7793,"low52w":902,"fromHigh":-0.5819,"returns":[{"label":"1개월","value":0.1291},{"label":"3개월","value":0.0772},{"label":"6개월","value":-0.2889},{"label":"1년","value":-0.3989},{"label":"3년","value":-0.6585},{"label":"5년","value":-0.9007}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":78407002481,"operatingIncome":3386960749,"netIncome":-15228715132,"controllingNetIncome":-12051938719,"ebitda":26509222886,"fcff":-522867944,"cfo":621322132,"capex":2469302339,"totalAssets":87298957461,"totalLiabilities":57473559394,"totalEquity":29825398067,"cash":8570219668,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":61412928941,"operatingIncome":1094016298,"netIncome":238266375,"controllingNetIncome":321735110,"ebitda":3889828614,"fcff":1919721096,"cfo":4596048738,"capex":3366794741,"totalAssets":49571438142,"totalLiabilities":19719384700,"totalEquity":29852053442,"cash":4124323611,"totalDebt":42866425},{"fiscalYear":2020,"statement":"연결","revenue":27893790209,"operatingIncome":-8009208957,"netIncome":-5891819407,"controllingNetIncome":-6054876850,"ebitda":-7591804844,"fcff":-5810948668,"cfo":-4804050684,"capex":1254430204,"totalAssets":53997157024,"totalLiabilities":25842861134,"totalEquity":28154295890,"cash":8074163187,"totalDebt":248216359},{"fiscalYear":2021,"statement":"연결","revenue":38949658749,"operatingIncome":-4040784840,"netIncome":-2916178515,"controllingNetIncome":-3036831049,"ebitda":-1048163650,"fcff":-4358664176,"cfo":-3349169375,"capex":1338679794,"totalAssets":59173138829,"totalLiabilities":34933572133,"totalEquity":24239566696,"cash":10667439364,"totalDebt":155867942},{"fiscalYear":2022,"statement":"연결","revenue":55573936751,"operatingIncome":-3782785329,"netIncome":-10857357220,"controllingNetIncome":-10857357220,"ebitda":2269039246,"fcff":-2482391008,"cfo":-617218111,"capex":2565264863,"totalAssets":51656413900,"totalLiabilities":36235633510,"totalEquity":15420780390,"cash":8383715772,"totalDebt":6471470382},{"fiscalYear":2023,"statement":"연결","revenue":63213111684,"operatingIncome":1070684499,"netIncome":2724899265,"controllingNetIncome":2337211690,"ebitda":3396169721,"fcff":2553182660,"cfo":4015162431,"capex":1969080304,"totalAssets":38738320514,"totalLiabilities":15679894142,"totalEquity":23058426372,"cash":15780035324,"totalDebt":5186048502},{"fiscalYear":2024,"statement":"연결","revenue":32599438408,"operatingIncome":-5373025098,"netIncome":-3871174346,"controllingNetIncome":-4983591078,"ebitda":null,"fcff":-3372653077,"cfo":163021312,"capex":3789066765,"totalAssets":35202573615,"totalLiabilities":17505029531,"totalEquity":17697544084,"cash":11326236097,"totalDebt":2888421993},{"fiscalYear":2025,"statement":"연결","revenue":44149955336,"operatingIncome":-2737967852,"netIncome":-4578590606,"controllingNetIncome":-4578590606,"ebitda":1335870574,"fcff":-3417222153,"cfo":-3346114821,"capex":240212066,"totalAssets":24322659443,"totalLiabilities":10917041856,"totalEquity":13405617587,"cash":5876368241,"totalDebt":1242876887}],"quarterly":[{"stockCode":"079190","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11511571177,"operatingIncome":-451519911,"netIncome":199473267,"prevYearRevenue":9593805723,"prevYearOperatingIncome":-1428106099,"prevYearNetIncome":-2262538139,"source":"11014","updatedAt":"2026-08-26T22:35:43.562Z"},{"stockCode":"079190","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12886495771,"operatingIncome":-13427145,"netIncome":-3266526099,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:43.564Z"},{"stockCode":"079190","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10552822104,"operatingIncome":227713533,"netIncome":856974335,"prevYearRevenue":10161984277,"prevYearOperatingIncome":-1300354109,"prevYearNetIncome":-1347041278,"source":"11013","updatedAt":"2026-08-26T22:35:43.081Z"},{"stockCode":"079190","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":9955084967,"operatingIncome":563165817,"netIncome":820836134,"prevYearRevenue":9589904111,"prevYearOperatingIncome":-972666687,"prevYearNetIncome":-164496495,"source":"11012","updatedAt":"2026-08-26T22:35:43.321Z"}]}