{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/101000","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":"101000","name":"KS인더스트리","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":1379,"marketCap":13666561573,"sharesOutstanding":9910487,"asOf":"2026-09-26T15:09:35.444Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.39,"psr":0.35,"evEbitda":null,"ev":23123255806,"fcff":-6708797648,"fcffYield":-0.2901,"roe":-0.202,"revenueGrowth":{"y1":0.5979,"y3":-0.1907,"y5":0.0718},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.644Z"},"price":{"high52w":2960.569,"low52w":697,"fromHigh":-0.5342,"returns":[{"label":"1개월","value":0.9477},{"label":"3개월","value":0.6541},{"label":"6개월","value":-0.4195},{"label":"1년","value":-0.2596},{"label":"3년","value":-0.6946},{"label":"5년","value":-0.8735}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":65812302923,"operatingIncome":-18015834973,"netIncome":-123408774787,"controllingNetIncome":null,"ebitda":76815530245,"fcff":-3328406979,"cfo":-5107972185,"capex":127980000,"totalAssets":69726125498,"totalLiabilities":44491550143,"totalEquity":25234575355,"cash":1702443577,"totalDebt":15539710976},{"fiscalYear":2019,"statement":"연결","revenue":32880654888,"operatingIncome":-986621805,"netIncome":-8089270355,"controllingNetIncome":-8089270355,"ebitda":22155684178,"fcff":-17906840002,"cfo":-12805381960,"capex":5215428866,"totalAssets":47833180261,"totalLiabilities":23168057389,"totalEquity":24665122872,"cash":1542176649,"totalDebt":6746823226},{"fiscalYear":2020,"statement":"연결","revenue":27890453165,"operatingIncome":597328867,"netIncome":1408309023,"controllingNetIncome":1408309023,"ebitda":2919041985,"fcff":-6379666041,"cfo":-6061162466,"capex":472528887,"totalAssets":41964510831,"totalLiabilities":15479804192,"totalEquity":26484706639,"cash":2304644712,"totalDebt":6792004482},{"fiscalYear":2021,"statement":"연결","revenue":51155337034,"operatingIncome":-3556959723,"netIncome":-5141038569,"controllingNetIncome":-5141038569,"ebitda":null,"fcff":-3301176298,"cfo":731345388,"capex":4218913842,"totalAssets":46898931682,"totalLiabilities":22327513523,"totalEquity":24571418159,"cash":1273346226,"totalDebt":8422527715},{"fiscalYear":2022,"statement":"연결","revenue":74429394553,"operatingIncome":-14552082087,"netIncome":-13870016140,"controllingNetIncome":-13870016140,"ebitda":-12717863791,"fcff":-14624929304,"cfo":-10365916579,"capex":4802161711,"totalAssets":54175920353,"totalLiabilities":43162428297,"totalEquity":11013492056,"cash":717826148,"totalDebt":9066571951},{"fiscalYear":2023,"statement":"연결","revenue":86351394044,"operatingIncome":10864027236,"netIncome":3679867950,"controllingNetIncome":3679867950,"ebitda":13331550919,"fcff":3941129406,"cfo":3762020405,"capex":350369697,"totalAssets":43556902327,"totalLiabilities":27926975475,"totalEquity":15629926852,"cash":1206265400,"totalDebt":6103849353},{"fiscalYear":2024,"statement":"연결","revenue":24686666088,"operatingIncome":-749482718,"netIncome":-5132514994,"controllingNetIncome":-5132514994,"ebitda":null,"fcff":-14285198013,"cfo":6588913528,"capex":20896728929,"totalAssets":65818800858,"totalLiabilities":28987416397,"totalEquity":36831384461,"cash":11326814124,"totalDebt":4496900532},{"fiscalYear":2025,"statement":"연결","revenue":39447384534,"operatingIncome":-4620553504,"netIncome":-7256023518,"controllingNetIncome":-7256023518,"ebitda":-1779368590,"fcff":-6708797648,"cfo":-3667300256,"capex":4135942049,"totalAssets":61193612721,"totalLiabilities":26189208422,"totalEquity":35004404299,"cash":3381753845,"totalDebt":12838448078}],"quarterly":[{"stockCode":"101000","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":12040302372,"operatingIncome":-1012493369,"netIncome":-1212199364,"prevYearRevenue":6059553774,"prevYearOperatingIncome":-1095867387,"prevYearNetIncome":1182919580,"source":"11014","updatedAt":"2026-08-26T22:36:08.663Z"},{"stockCode":"101000","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7177017432,"operatingIncome":-375957810,"netIncome":-2259901864,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:36:08.667Z"},{"stockCode":"101000","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10401229202,"operatingIncome":-794294399,"netIncome":-1026454585,"prevYearRevenue":9021131273,"prevYearOperatingIncome":-1756189357,"prevYearNetIncome":-1946075048,"source":"11013","updatedAt":"2026-08-26T22:36:08.161Z"},{"stockCode":"101000","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":9464802069,"operatingIncome":-805507171,"netIncome":2518286954,"prevYearRevenue":11208933457,"prevYearOperatingIncome":-1475912968,"prevYearNetIncome":-1837847242,"source":"11012","updatedAt":"2026-08-26T22:36:08.425Z"}]}