{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/089600","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":"089600","name":"KT나스미디어","market":"KOSDAQ","sector":"광고업","lastPrice":12400,"marketCap":141441344000,"sharesOutstanding":11406560,"asOf":"2026-09-26T15:09:35.429Z"},"valuation":{"fiscalYear":2025,"per":20.97,"perTtm":null,"ttmPeriod":null,"pbr":0.7,"psr":1.2,"evEbitda":3.44,"ev":135756042300,"fcff":34951777471,"fcffYield":0.2575,"roe":0.0336,"revenueGrowth":{"y1":-0.173,"y3":-0.082,"y5":0.011},"operatingIncomeGrowth":{"y1":-0.3822,"y3":-0.2804,"y5":-0.1451},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.526Z"},"price":{"high52w":14250,"low52w":9240,"fromHigh":-0.1298,"returns":[{"label":"1개월","value":-0.0649},{"label":"3개월","value":0.342},{"label":"6개월","value":0.0571},{"label":"1년","value":-0.1073},{"label":"3년","value":-0.3326},{"label":"5년","value":-0.6472}]},"dividends":[{"fiscalYear":2025,"dps":700,"yieldPct":5.6,"payoutPct":117.3},{"fiscalYear":2024,"dps":700,"yieldPct":4.6,"payoutPct":-122.7},{"fiscalYear":2023,"dps":700,"yieldPct":3.2,"payoutPct":47.4},{"fiscalYear":2022,"dps":700,"yieldPct":2.5,"payoutPct":26.9},{"fiscalYear":2021,"dps":800,"yieldPct":2.2,"payoutPct":28.6},{"fiscalYear":2020,"dps":800,"yieldPct":2.4,"payoutPct":29.7},{"fiscalYear":2019,"dps":660,"yieldPct":2,"payoutPct":27.2},{"fiscalYear":2018,"dps":530,"yieldPct":1.84,"payoutPct":24.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":106607030444,"operatingIncome":24946232403,"netIncome":20596334285,"controllingNetIncome":18915556364,"ebitda":28113199309,"fcff":19818459500,"cfo":21386625473,"capex":1628615029,"totalAssets":303112419781,"totalLiabilities":161163658130,"totalEquity":141948761651,"cash":15274733600,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":117006837851,"operatingIncome":30558603138,"netIncome":22484087777,"controllingNetIncome":20619380210,"ebitda":33941594987,"fcff":31001024530,"cfo":32417352185,"capex":2022783736,"totalAssets":356236026063,"totalLiabilities":203104629604,"totalEquity":153131396459,"cash":28879878014,"totalDebt":9204761178},{"fiscalYear":2020,"statement":"연결","revenue":111641076598,"operatingIncome":26967943321,"netIncome":23134215074,"controllingNetIncome":22889510419,"ebitda":30102656741,"fcff":45381820104,"cfo":47080676097,"capex":1846967854,"totalAssets":422038863816,"totalLiabilities":221371306666,"totalEquity":200667557150,"cash":53719958711,"totalDebt":2531946817},{"fiscalYear":2021,"statement":"연결","revenue":124160713120,"operatingIncome":32875303239,"netIncome":27119737906,"controllingNetIncome":26149203599,"ebitda":36466840978,"fcff":41390365343,"cfo":44499978418,"capex":3345367041,"totalAssets":490393910229,"totalLiabilities":268617837517,"totalEquity":221776072712,"cash":71396147209,"totalDebt":14324701826},{"fiscalYear":2022,"statement":"연결","revenue":152393542122,"operatingIncome":33052555800,"netIncome":28918010639,"controllingNetIncome":26783271278,"ebitda":35937593920,"fcff":19079358940,"cfo":22015100078,"capex":3393264135,"totalAssets":518025081441,"totalLiabilities":275583655118,"totalEquity":242441426323,"cash":86133220782,"totalDebt":13405165299},{"fiscalYear":2023,"statement":"연결","revenue":146769140183,"operatingIncome":20516812349,"netIncome":17703119011,"controllingNetIncome":16713533892,"ebitda":26525269859,"fcff":6052297278,"cfo":8116089083,"capex":2428468049,"totalAssets":513311416075,"totalLiabilities":262336185028,"totalEquity":250975231047,"cash":52277170002,"totalDebt":9664909501},{"fiscalYear":2024,"statement":"연결","revenue":142552394645,"operatingIncome":19939583620,"netIncome":-4639674866,"controllingNetIncome":-6451727833,"ebitda":33292749214,"fcff":35291293789,"cfo":35967243897,"capex":922683219,"totalAssets":492696450272,"totalLiabilities":253292732799,"totalEquity":239403717473,"cash":54175854727,"totalDebt":6082879488},{"fiscalYear":2025,"statement":"연결","revenue":117892709347,"operatingIncome":12318190519,"netIncome":6799441526,"controllingNetIncome":6744610847,"ebitda":39502906821,"fcff":34951777471,"cfo":35289833979,"capex":977957631,"totalAssets":440265854904,"totalLiabilities":238575531491,"totalEquity":201690323413,"cash":27214110054,"totalDebt":21528808354}],"quarterly":[{"stockCode":"089600","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":31178581245,"operatingIncome":3754356445,"netIncome":4894932198,"prevYearRevenue":25907905003,"prevYearOperatingIncome":5535522614,"prevYearNetIncome":6299711975,"source":"11014","updatedAt":"2026-08-26T22:25:30.673Z"},{"stockCode":"089600","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":26449681468,"operatingIncome":3322954538,"netIncome":3657660917,"prevYearRevenue":23511320533,"prevYearOperatingIncome":2434851850,"prevYearNetIncome":2966362441,"source":"11013","updatedAt":"2026-08-26T22:25:30.118Z"},{"stockCode":"089600","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":32263750888,"operatingIncome":7819522442,"netIncome":6818261105,"prevYearRevenue":26263719267,"prevYearOperatingIncome":2599182170,"prevYearNetIncome":-472615334,"source":"11012","updatedAt":"2026-08-26T22:25:30.409Z"}]}