{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/102370","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":"102370","name":"케이옥션","market":"KOSDAQ","sector":"상품 중개업","lastPrice":3005,"marketCap":77794311450,"sharesOutstanding":25888290,"asOf":"2026-09-26T15:09:35.446Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.74,"psr":6.33,"evEbitda":5.43,"ev":115323937828,"fcff":-3949038993,"fcffYield":-0.0342,"roe":-0.0472,"revenueGrowth":{"y1":-0.3685,"y3":-0.2375,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.963Z"},"price":{"high52w":4365,"low52w":2600,"fromHigh":-0.3116,"returns":[{"label":"1개월","value":-0.0609},{"label":"3개월","value":0.0829},{"label":"6개월","value":-0.1003},{"label":"1년","value":-0.2888},{"label":"3년","value":-0.1856},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2022,"dps":35,"yieldPct":0.7,"payoutPct":23.27}],"annual":[{"fiscalYear":2021,"statement":"연결","revenue":38300247393,"operatingIncome":13627268160,"netIncome":10492541949,"controllingNetIncome":10492541949,"ebitda":null,"fcff":23340871989,"cfo":22976716055,"capex":22000000,"totalAssets":95157154051,"totalLiabilities":24128144495,"totalEquity":71029009556,"cash":20392066718,"totalDebt":9581769984},{"fiscalYear":2022,"statement":"연결","revenue":27716194318,"operatingIncome":5819678380,"netIncome":4027200837,"controllingNetIncome":4027200837,"ebitda":null,"fcff":-23507736884,"cfo":-7220676888,"capex":17110815693,"totalAssets":217552065168,"totalLiabilities":91373432666,"totalEquity":126178632502,"cash":21741458439,"totalDebt":73615461107},{"fiscalYear":2023,"statement":"연결","revenue":12154926530,"operatingIncome":-4203376952,"netIncome":-6154263398,"controllingNetIncome":-5059398987,"ebitda":null,"fcff":-11311801676,"cfo":-10257347374,"capex":2603410852,"totalAssets":206350140163,"totalLiabilities":87607022111,"totalEquity":118743118052,"cash":23584760244,"totalDebt":74371074609},{"fiscalYear":2024,"statement":"연결","revenue":19457159438,"operatingIncome":-4755565170,"netIncome":-7087667686,"controllingNetIncome":-5939395482,"ebitda":-4511568714,"fcff":-675271971,"cfo":1126048953,"capex":3549895994,"totalAssets":201120693958,"totalLiabilities":89109027012,"totalEquity":112011666946,"cash":16609481492,"totalDebt":49368504546},{"fiscalYear":2025,"statement":"연결","revenue":12286945631,"operatingIncome":-4065280171,"netIncome":-6373903180,"controllingNetIncome":-5095771443,"ebitda":21253617904,"fcff":-3949038993,"cfo":-4744221469,"capex":877498233,"totalAssets":195157091864,"totalLiabilities":89774945884,"totalEquity":105382145980,"cash":11546012650,"totalDebt":49075639028}],"quarterly":[{"stockCode":"102370","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2441735970,"operatingIncome":-1363984281,"netIncome":-1281984958,"prevYearRevenue":5272548026,"prevYearOperatingIncome":-1098142082,"prevYearNetIncome":-1682386377,"source":"11014","updatedAt":"2026-08-26T22:28:14.491Z"},{"stockCode":"102370","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3323965428,"operatingIncome":-934373509,"netIncome":-2170012021,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:14.496Z"},{"stockCode":"102370","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2807539121,"operatingIncome":-316574983,"netIncome":-537066852,"prevYearRevenue":4299468788,"prevYearOperatingIncome":-656902021,"prevYearNetIncome":-1337391349,"source":"11013","updatedAt":"2026-08-26T22:28:13.970Z"},{"stockCode":"102370","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4026211828,"operatingIncome":109223952,"netIncome":18336370,"prevYearRevenue":2221775445,"prevYearOperatingIncome":-1110020360,"prevYearNetIncome":-1584514852,"source":"11012","updatedAt":"2026-08-26T22:28:14.205Z"}]}