{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/083550","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":"083550","name":"케이엠","market":"KOSDAQ","sector":"기타 섬유제품 제조업","lastPrice":3310,"marketCap":44870906150,"sharesOutstanding":13556165,"asOf":"2026-09-26T15:09:35.421Z"},"valuation":{"fiscalYear":2025,"per":10.7,"perTtm":9.64,"ttmPeriod":"25Q3~26Q2","pbr":0.34,"psr":0.33,"evEbitda":65.44,"ev":30027169390,"fcff":-6392882029,"fcffYield":-0.2129,"roe":0.0326,"revenueGrowth":{"y1":0.0326,"y3":-0.037,"y5":-0.0634},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.813Z"},"price":{"high52w":3925,"low52w":2285,"fromHigh":-0.1567,"returns":[{"label":"1개월","value":0.0344},{"label":"3개월","value":0.4206},{"label":"6개월","value":-0.1197},{"label":"1년","value":0.0392},{"label":"3년","value":-0.336},{"label":"5년","value":-0.6277}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":1.5,"payoutPct":null},{"fiscalYear":2024,"dps":20,"yieldPct":0.68,"payoutPct":null},{"fiscalYear":2023,"dps":30,"yieldPct":0.63,"payoutPct":null},{"fiscalYear":2022,"dps":50,"yieldPct":0.78,"payoutPct":6.8},{"fiscalYear":2021,"dps":70,"yieldPct":0.81,"payoutPct":9.4},{"fiscalYear":2020,"dps":100,"yieldPct":0.74,"payoutPct":3},{"fiscalYear":2019,"dps":50,"yieldPct":0.68,"payoutPct":7.3},{"fiscalYear":2018,"dps":50,"yieldPct":0.74,"payoutPct":10}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":118311427219,"operatingIncome":5160368360,"netIncome":4578030525,"controllingNetIncome":4519161726,"ebitda":8156025040,"fcff":-4302781638,"cfo":2242023490,"capex":6756203872,"totalAssets":116122560114,"totalLiabilities":37802447652,"totalEquity":78320112462,"cash":11199899646,"totalDebt":17168620000},{"fiscalYear":2019,"statement":"연결","revenue":127562229644,"operatingIncome":7176115501,"netIncome":6394603942,"controllingNetIncome":6557066457,"ebitda":11009445794,"fcff":-3235034845,"cfo":7790900124,"capex":11399014911,"totalAssets":132219693356,"totalLiabilities":47782060521,"totalEquity":84437632835,"cash":15091936520,"totalDebt":26563945002},{"fiscalYear":2020,"statement":"연결","revenue":187911322690,"operatingIncome":42591056389,"netIncome":32664289434,"controllingNetIncome":32721060594,"ebitda":47509980251,"fcff":15935457499,"cfo":29410322431,"capex":13880310717,"totalAssets":171848141945,"totalLiabilities":56141571373,"totalEquity":115706570572,"cash":17458399134,"totalDebt":25523316506},{"fiscalYear":2021,"statement":"연결","revenue":143246155935,"operatingIncome":8317785507,"netIncome":7419893953,"controllingNetIncome":7500922260,"ebitda":13924455748,"fcff":-21693741061,"cfo":-2276310030,"capex":19707310879,"totalAssets":179952375650,"totalLiabilities":54363647216,"totalEquity":125588728434,"cash":15569702846,"totalDebt":32022538142},{"fiscalYear":2022,"statement":"연결","revenue":151648508473,"operatingIncome":6915810542,"netIncome":7690467522,"controllingNetIncome":7632105862,"ebitda":14444301282,"fcff":4399762527,"cfo":12200422203,"capex":8424194344,"totalAssets":184766399854,"totalLiabilities":51753573078,"totalEquity":133012826776,"cash":18594144125,"totalDebt":30587110000},{"fiscalYear":2023,"statement":"연결","revenue":127779372841,"operatingIncome":-7742068380,"netIncome":-3658022973,"controllingNetIncome":-3652027897,"ebitda":752392161,"fcff":182016758,"cfo":3691009391,"capex":4541987396,"totalAssets":174797403487,"totalLiabilities":46894394681,"totalEquity":127903008806,"cash":13335911574,"totalDebt":1399980000},{"fiscalYear":2024,"statement":"연결","revenue":131141520286,"operatingIncome":-3432179664,"netIncome":-2371645196,"controllingNetIncome":-2301950872,"ebitda":504373291,"fcff":1552336737,"cfo":5247689934,"capex":4618067375,"totalAssets":178419775146,"totalLiabilities":51317811526,"totalEquity":127101963620,"cash":15926709903,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":135414355363,"operatingIncome":-392654872,"netIncome":4195379338,"controllingNetIncome":4194708908,"ebitda":458874470,"fcff":-6392882029,"cfo":3809634708,"capex":11030387343,"totalAssets":179883797882,"totalLiabilities":49040407621,"totalEquity":130843390261,"cash":14843736760,"totalDebt":null}],"quarterly":[{"stockCode":"083550","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":34526928845,"operatingIncome":1666135314,"netIncome":1780320975,"prevYearRevenue":34239058339,"prevYearOperatingIncome":285244738,"prevYearNetIncome":3201327,"source":"11014","updatedAt":"2026-08-26T22:31:39.728Z"},{"stockCode":"083550","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":36167902229,"operatingIncome":-615377380,"netIncome":2310907223,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:39.730Z"},{"stockCode":"083550","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":33837181643,"operatingIncome":-928063169,"netIncome":-231160776,"prevYearRevenue":31280991047,"prevYearOperatingIncome":-1544182870,"prevYearNetIncome":-1303029599,"source":"11013","updatedAt":"2026-08-26T22:31:39.253Z"},{"stockCode":"083550","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":39564092118,"operatingIncome":928100821,"netIncome":796847994,"prevYearRevenue":33438533242,"prevYearOperatingIncome":100770064,"prevYearNetIncome":1407180739,"source":"11012","updatedAt":"2026-08-26T22:31:39.486Z"}]}