{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/093320","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":"093320","name":"케이아이엔엑스","market":"KOSDAQ","sector":"자료처리, 호스팅, 포털 및 기타 인터넷 정보매개 서비스업","lastPrice":141800,"marketCap":691984000000,"sharesOutstanding":4880000,"asOf":"2026-09-26T15:09:35.435Z"},"valuation":{"fiscalYear":2025,"per":40.47,"perTtm":25.92,"ttmPeriod":"25Q3~26Q2","pbr":3.39,"psr":4.35,"evEbitda":14.82,"ev":734036564500,"fcff":45521323119,"fcffYield":0.062,"roe":0.0869,"revenueGrowth":{"y1":0.1464,"y3":0.1281,"y5":0.1772},"operatingIncomeGrowth":{"y1":0.0064,"y3":-0.0262,"y5":0.0608},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.593Z"},"price":{"high52w":163000,"low52w":83000,"fromHigh":-0.1301,"returns":[{"label":"1개월","value":-0.0014},{"label":"3개월","value":0.4095},{"label":"6개월","value":0.3635},{"label":"1년","value":0.5582},{"label":"3년","value":0.8226},{"label":"5년","value":2.0332}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":0.5,"payoutPct":17},{"fiscalYear":2024,"dps":600,"yieldPct":0.8,"payoutPct":16.1},{"fiscalYear":2023,"dps":600,"yieldPct":0.6,"payoutPct":11.8},{"fiscalYear":2022,"dps":600,"yieldPct":1.1,"payoutPct":11.4},{"fiscalYear":2021,"dps":500,"yieldPct":1,"payoutPct":14.9},{"fiscalYear":2020,"dps":500,"yieldPct":0.7,"payoutPct":16.3},{"fiscalYear":2019,"dps":500,"yieldPct":1.4,"payoutPct":15.2},{"fiscalYear":2018,"dps":400,"yieldPct":1.7,"payoutPct":15}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":56304484787,"operatingIncome":13164857720,"netIncome":12463895080,"controllingNetIncome":12206577638,"ebitda":15529367925,"fcff":8465410391,"cfo":12615066786,"capex":4157080182,"totalAssets":77159848302,"totalLiabilities":6718824499,"totalEquity":70441023803,"cash":15701906283,"totalDebt":1329367130},{"fiscalYear":2019,"statement":"연결","revenue":64639547326,"operatingIncome":16467445192,"netIncome":15675410093,"controllingNetIncome":15047356046,"ebitda":28352487050,"fcff":13261460685,"cfo":24767310861,"capex":11521258846,"totalAssets":104862165862,"totalLiabilities":20309497337,"totalEquity":84552668525,"cash":15739855909,"totalDebt":14011923767},{"fiscalYear":2020,"statement":"연결","revenue":70440395777,"operatingIncome":17782412229,"netIncome":15669326382,"controllingNetIncome":14913270865,"ebitda":29601783410,"fcff":14582987466,"cfo":27303933732,"capex":12781783767,"totalAssets":142751143306,"totalLiabilities":29693694229,"totalEquity":113057449077,"cash":30737473515,"totalDebt":19872398974},{"fiscalYear":2021,"statement":"연결","revenue":84460348323,"operatingIncome":19734224882,"netIncome":16402645361,"controllingNetIncome":15863356285,"ebitda":31856746224,"fcff":19778933812,"cfo":23813637546,"capex":4101919206,"totalAssets":167210652307,"totalLiabilities":30739682118,"totalEquity":136470970189,"cash":19941960016,"totalDebt":19400605986},{"fiscalYear":2022,"statement":"연결","revenue":110928475556,"operatingIncome":25865716233,"netIncome":27337059778,"controllingNetIncome":25497965012,"ebitda":39724919710,"fcff":24928193999,"cfo":34565527695,"capex":9805773526,"totalAssets":197438187631,"totalLiabilities":37796133531,"totalEquity":159642054100,"cash":33214897489,"totalDebt":19327392031},{"fiscalYear":2023,"statement":"연결","revenue":122686237442,"operatingIncome":26565751313,"netIncome":26942191935,"controllingNetIncome":24689548537,"ebitda":41606452045,"fcff":27132123,"cfo":36056982232,"capex":36353308443,"totalAssets":254807359992,"totalLiabilities":70088521881,"totalEquity":184718838111,"cash":31027471994,"totalDebt":35955461269},{"fiscalYear":2024,"statement":"연결","revenue":138902594495,"operatingIncome":23732260884,"netIncome":18338930422,"controllingNetIncome":18070626007,"ebitda":41881257796,"fcff":-24933467861,"cfo":26251026262,"capex":52521284429,"totalAssets":336792558185,"totalLiabilities":106825168123,"totalEquity":229967390062,"cash":25184709463,"totalDebt":8173714986},{"fiscalYear":2025,"statement":"연결","revenue":159244052752,"operatingIncome":23883189589,"netIncome":19578691417,"controllingNetIncome":17098641325,"ebitda":49525162351,"fcff":45521323119,"cfo":45518500370,"capex":1561900000,"totalAssets":337890187127,"totalLiabilities":89889812514,"totalEquity":248000374613,"cash":19662985500,"totalDebt":61715550000}],"quarterly":[{"stockCode":"093320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":39470096548,"operatingIncome":6203621242,"netIncome":4838013301,"prevYearRevenue":34740992218,"prevYearOperatingIncome":5704716586,"prevYearNetIncome":4259963784,"source":"11014","updatedAt":"2026-08-26T22:21:05.379Z"},{"stockCode":"093320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":41214254453,"operatingIncome":6907526462,"netIncome":7365618459,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:05.382Z"},{"stockCode":"093320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":42530445659,"operatingIncome":8865562046,"netIncome":7724844418,"prevYearRevenue":39404196773,"prevYearOperatingIncome":4938125649,"prevYearNetIncome":3325529182,"source":"11013","updatedAt":"2026-08-26T22:21:04.866Z"},{"stockCode":"093320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":42506109554,"operatingIncome":8818013546,"netIncome":6772364778,"prevYearRevenue":39155504978,"prevYearOperatingIncome":5833916236,"prevYearNetIncome":4049530475,"source":"11012","updatedAt":"2026-08-26T22:21:05.117Z"}]}