{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/089150","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":"089150","name":"케이씨티","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":1646,"marketCap":28228900000,"sharesOutstanding":17150000,"asOf":"2026-09-26T15:09:35.428Z"},"valuation":{"fiscalYear":2025,"per":10.19,"perTtm":13.11,"ttmPeriod":"25Q3~26Q2","pbr":0.79,"psr":1.22,"evEbitda":9.21,"ev":37798561298,"fcff":3737452725,"fcffYield":0.0989,"roe":0.0794,"revenueGrowth":{"y1":0.9788,"y3":0.166,"y5":0.0243},"operatingIncomeGrowth":{"y1":1.5099,"y3":0.5439,"y5":0.3364},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.733Z"},"price":{"high52w":3960,"low52w":1542,"fromHigh":-0.5843,"returns":[{"label":"1개월","value":-0.1079},{"label":"3개월","value":-0.0567},{"label":"6개월","value":-0.5311},{"label":"1년","value":-0.5725},{"label":"3년","value":-0.4132},{"label":"5년","value":-0.7618}]},"dividends":[{"fiscalYear":2025,"dps":80,"yieldPct":2.7,"payoutPct":49.5},{"fiscalYear":2024,"dps":60,"yieldPct":2.3,"payoutPct":117.6},{"fiscalYear":2023,"dps":60,"yieldPct":2.1,"payoutPct":89},{"fiscalYear":2022,"dps":60,"yieldPct":1.8,"payoutPct":152.3},{"fiscalYear":2021,"dps":50,"yieldPct":0.9,"payoutPct":358.6},{"fiscalYear":2020,"dps":60,"yieldPct":1.2,"payoutPct":180.5},{"fiscalYear":2019,"dps":60,"yieldPct":2.5,"payoutPct":119.7},{"fiscalYear":2018,"dps":120,"yieldPct":5.9,"payoutPct":166.3}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":30759977334,"operatingIncome":1960492171,"netIncome":1237494844,"controllingNetIncome":null,"ebitda":2641984773,"fcff":2037896515,"cfo":1845159327,"capex":33400000,"totalAssets":64250968215,"totalLiabilities":25117809537,"totalEquity":39133158678,"cash":3143957276,"totalDebt":12000000000},{"fiscalYear":2019,"statement":"별도","revenue":20057538569,"operatingIncome":1279271206,"netIncome":859703455,"controllingNetIncome":null,"ebitda":1685761819,"fcff":null,"cfo":450495688,"capex":null,"totalAssets":58441871949,"totalLiabilities":21549439721,"totalEquity":36892432228,"cash":1323313274,"totalDebt":12230904164},{"fiscalYear":2020,"statement":"별도","revenue":20477337371,"operatingIncome":946663098,"netIncome":569980243,"controllingNetIncome":null,"ebitda":1334440288,"fcff":null,"cfo":1120990025,"capex":null,"totalAssets":55516121065,"totalLiabilities":19418590156,"totalEquity":36097530909,"cash":2666103796,"totalDebt":12219235765},{"fiscalYear":2021,"statement":"별도","revenue":13779099775,"operatingIncome":394351502,"netIncome":239109674,"controllingNetIncome":null,"ebitda":525292525,"fcff":-491065983,"cfo":-629189204,"capex":17217592,"totalAssets":56740974700,"totalLiabilities":21528413952,"totalEquity":35212560748,"cash":469233900,"totalDebt":13126426065},{"fiscalYear":2022,"statement":"별도","revenue":14566711259,"operatingIncome":1096384265,"netIncome":675450890,"controllingNetIncome":null,"ebitda":1169562986,"fcff":2767224780,"cfo":2481494571,"capex":27386365,"totalAssets":53623847547,"totalLiabilities":18859131766,"totalEquity":34764715781,"cash":980490504,"totalDebt":12233788854},{"fiscalYear":2023,"statement":"별도","revenue":16147530629,"operatingIncome":2169315930,"netIncome":1156287172,"controllingNetIncome":null,"ebitda":2363422782,"fcff":2095598801,"cfo":1831970057,"capex":186581627,"totalAssets":53083626245,"totalLiabilities":18972149811,"totalEquity":34111476434,"cash":1059803098,"totalDebt":12668594307},{"fiscalYear":2024,"statement":"별도","revenue":11668311681,"operatingIncome":1607430147,"netIncome":876166366,"controllingNetIncome":null,"ebitda":1632615102,"fcff":669553019,"cfo":484067024,"capex":176587201,"totalAssets":53180330601,"totalLiabilities":19364683433,"totalEquity":33815647168,"cash":632032702,"totalDebt":12377431062},{"fiscalYear":2025,"statement":"별도","revenue":23089563975,"operatingIncome":4034569150,"netIncome":2770864474,"controllingNetIncome":null,"ebitda":4105396961,"fcff":3737452725,"cfo":3838511348,"capex":378406844,"totalAssets":55763435898,"totalLiabilities":19826140647,"totalEquity":35937295251,"cash":2761554526,"totalDebt":12331215824}],"quarterly":[{"stockCode":"089150","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":3055077427,"operatingIncome":220269811,"netIncome":15225286,"prevYearRevenue":3788163638,"prevYearOperatingIncome":721040419,"prevYearNetIncome":484277898,"source":"11014","updatedAt":"2026-08-26T22:32:54.482Z"},{"stockCode":"089150","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":13266887228,"operatingIncome":2723624334,"netIncome":2086417033,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:54.486Z"},{"stockCode":"089150","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":2636798924,"operatingIncome":182327783,"netIncome":40533923,"prevYearRevenue":2199744522,"prevYearOperatingIncome":157327276,"prevYearNetIncome":26143081,"source":"11013","updatedAt":"2026-08-26T22:32:53.933Z"},{"stockCode":"089150","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":2750915397,"operatingIncome":179298163,"netIncome":10649999,"prevYearRevenue":4567854798,"prevYearOperatingIncome":933347729,"prevYearNetIncome":643079074,"source":"11012","updatedAt":"2026-08-26T22:32:54.195Z"}]}