{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/092220","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":"092220","name":"KEC","market":"KOSPI","sector":"반도체 제조업","lastPrice":2995,"marketCap":120257120860,"sharesOutstanding":40152628,"asOf":"2026-09-26T15:09:35.433Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.37,"psr":0.52,"evEbitda":null,"ev":116577340606,"fcff":-29306428516,"fcffYield":-0.2514,"roe":-0.0787,"revenueGrowth":{"y1":-0.0557,"y3":-0.0358,"y5":0.0269},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.099Z"},"price":{"high52w":6790,"low52w":2205,"fromHigh":-0.5589,"returns":[{"label":"1개월","value":0.1345},{"label":"3개월","value":-0.1479},{"label":"6개월","value":-0.5259},{"label":"1년","value":0.0386},{"label":"3년","value":-0.398},{"label":"5년","value":-0.6567}]},"dividends":[{"fiscalYear":2023,"dps":20,"yieldPct":1.2,"payoutPct":-10.5},{"fiscalYear":2022,"dps":60,"yieldPct":2.9,"payoutPct":39.7},{"fiscalYear":2017,"dps":12,"yieldPct":1,"payoutPct":71}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":217374591232,"operatingIncome":3340120211,"netIncome":1752672545,"controllingNetIncome":1465179998,"ebitda":14958255376,"fcff":22983030155,"cfo":27969298410,"capex":4986268255,"totalAssets":351174342996,"totalLiabilities":125768862891,"totalEquity":225405480105,"cash":17244955510,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":201729382347,"operatingIncome":-6954032912,"netIncome":-19726091295,"controllingNetIncome":-19210809868,"ebitda":1455158853,"fcff":null,"cfo":17563716887,"capex":null,"totalAssets":334212514493,"totalLiabilities":120251347214,"totalEquity":213961167279,"cash":15581611301,"totalDebt":938397800},{"fiscalYear":2020,"statement":"연결","revenue":201046480872,"operatingIncome":-2337589190,"netIncome":-44855951090,"controllingNetIncome":-45282067509,"ebitda":5020900023,"fcff":null,"cfo":14230533677,"capex":null,"totalAssets":368345953226,"totalLiabilities":199573552705,"totalEquity":168772400521,"cash":18948971212,"totalDebt":1004270386},{"fiscalYear":2021,"statement":"연결","revenue":267472591083,"operatingIncome":26525638383,"netIncome":10173157277,"controllingNetIncome":9592292928,"ebitda":33502095457,"fcff":11101567878,"cfo":27220832885,"capex":16119265007,"totalAssets":400589167116,"totalLiabilities":121440786125,"totalEquity":279148380991,"cash":23515196735,"totalDebt":826533997},{"fiscalYear":2022,"statement":"연결","revenue":256171262590,"operatingIncome":18028423745,"netIncome":22270600167,"controllingNetIncome":21864669964,"ebitda":29146577931,"fcff":-34531987087,"cfo":6745931008,"capex":41277918095,"totalAssets":401136512524,"totalLiabilities":96489867891,"totalEquity":304646644633,"cash":7038457445,"totalDebt":4125878570},{"fiscalYear":2023,"statement":"연결","revenue":206935260144,"operatingIncome":-33000542024,"netIncome":-37798918010,"controllingNetIncome":-38136558466,"ebitda":-18781542002,"fcff":-11300268559,"cfo":-672243683,"capex":10628024876,"totalAssets":447745860874,"totalLiabilities":91040501304,"totalEquity":356705359570,"cash":10269159825,"totalDebt":3461613264},{"fiscalYear":2024,"statement":"연결","revenue":243169932842,"operatingIncome":-13271186259,"netIncome":-11002616347,"controllingNetIncome":-11377948450,"ebitda":1918674308,"fcff":18582804275,"cfo":29869053613,"capex":11286249338,"totalAssets":450489555516,"totalLiabilities":101356508426,"totalEquity":349133047090,"cash":30595871071,"totalDebt":2971359072},{"fiscalYear":2025,"statement":"연결","revenue":229616634285,"operatingIncome":-21762491386,"netIncome":-26570653402,"controllingNetIncome":-26570653402,"ebitda":-4620882781,"fcff":-29306428516,"cfo":9281736256,"capex":38588164772,"totalAssets":448923235931,"totalLiabilities":123062030460,"totalEquity":325861205471,"cash":8975618913,"totalDebt":5295838659}],"quarterly":[{"stockCode":"092220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":52476421823,"operatingIncome":-7406893594,"netIncome":-7383608782,"prevYearRevenue":60862210934,"prevYearOperatingIncome":-5684272165,"prevYearNetIncome":-5394434860,"source":"11014","updatedAt":"2026-08-26T22:27:16.036Z"},{"stockCode":"092220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":53732796632,"operatingIncome":-6147831925,"netIncome":-13192000717,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:16.040Z"},{"stockCode":"092220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":64330416788,"operatingIncome":-4839276860,"netIncome":-5050965652,"prevYearRevenue":63625929715,"prevYearOperatingIncome":-3079729007,"prevYearNetIncome":-2279878318,"source":"11013","updatedAt":"2026-08-26T22:27:15.485Z"},{"stockCode":"092220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":67823572941,"operatingIncome":-3272334038,"netIncome":-2785577740,"prevYearRevenue":59781486115,"prevYearOperatingIncome":-5128036860,"prevYearNetIncome":-3715165585,"source":"11012","updatedAt":"2026-08-26T22:27:15.774Z"}]}