{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/106080","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":"106080","name":"케이이엠텍","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":1650,"marketCap":9506998050,"sharesOutstanding":5761817,"asOf":"2026-09-26T15:09:35.449Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":1.26,"evEbitda":null,"ev":9398458940,"fcff":-9423191196,"fcffYield":-1.0026,"roe":-0.3938,"revenueGrowth":{"y1":-0.5701,"y3":-0.3602,"y5":-0.0504},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.564Z"},"price":{"high52w":10525,"low52w":1485,"fromHigh":-0.8432,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":-0.7934},{"label":"3년","value":-0.9574},{"label":"5년","value":-0.9739}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":20064958028,"operatingIncome":-6246701763,"netIncome":-33001201150,"controllingNetIncome":-32965504665,"ebitda":-2365212957,"fcff":-5409158272,"cfo":-5507030844,"capex":129600000,"totalAssets":34061708334,"totalLiabilities":31275497772,"totalEquity":2786210562,"cash":496594534,"totalDebt":3201040074},{"fiscalYear":2019,"statement":"연결","revenue":13164584121,"operatingIncome":-5783564531,"netIncome":-7318936215,"controllingNetIncome":-7381755074,"ebitda":-5137072839,"fcff":-698783859,"cfo":-695976852,"capex":156120000,"totalAssets":18798333173,"totalLiabilities":7573372758,"totalEquity":11224960415,"cash":4317354759,"totalDebt":501097174},{"fiscalYear":2020,"statement":"연결","revenue":9809336723,"operatingIncome":-5286261725,"netIncome":-6341857476,"controllingNetIncome":-6418129019,"ebitda":-4461363179,"fcff":-6509007843,"cfo":-4245610746,"capex":2342994580,"totalAssets":21492501992,"totalLiabilities":16352302777,"totalEquity":5140199215,"cash":761018511,"totalDebt":554113871},{"fiscalYear":2021,"statement":"연결","revenue":4269512680,"operatingIncome":-3001486828,"netIncome":-8754924512,"controllingNetIncome":-8726534416,"ebitda":1693096119,"fcff":-5795166710,"cfo":-4083291551,"capex":1886555289,"totalAssets":16843192146,"totalLiabilities":6905069541,"totalEquity":9938122604,"cash":2939218962,"totalDebt":1285741742},{"fiscalYear":2022,"statement":"연결","revenue":28916370019,"operatingIncome":688491782,"netIncome":789574954,"controllingNetIncome":789574954,"ebitda":2612912510,"fcff":-4622919882,"cfo":-3530306803,"capex":1103866113,"totalAssets":18620136157,"totalLiabilities":3017222604,"totalEquity":15602913553,"cash":3199049118,"totalDebt":659664875},{"fiscalYear":2023,"statement":"연결","revenue":4994194351,"operatingIncome":-3681648939,"netIncome":-11288617056,"controllingNetIncome":-11288617056,"ebitda":null,"fcff":-7428754769,"cfo":-6285147812,"capex":1146767419,"totalAssets":22591554285,"totalLiabilities":10655624955,"totalEquity":11935929330,"cash":1722662899,"totalDebt":1580389842},{"fiscalYear":2024,"statement":"연결","revenue":17616731996,"operatingIncome":-4347940682,"netIncome":-4391500960,"controllingNetIncome":-4136810231,"ebitda":-1176642607,"fcff":-25978057951,"cfo":-5093897928,"capex":21036484720,"totalAssets":56117197680,"totalLiabilities":21383526126,"totalEquity":34733671554,"cash":13923045944,"totalDebt":992277417},{"fiscalYear":2025,"statement":"연결","revenue":7573737130,"operatingIncome":-9225363953,"netIncome":-12560923366,"controllingNetIncome":-12746948179,"ebitda":null,"fcff":-9423191196,"cfo":-2701742447,"capex":7328329059,"totalAssets":52267787586,"totalLiabilities":22265544782,"totalEquity":30002242804,"cash":251791196,"totalDebt":143252086}],"quarterly":[{"stockCode":"106080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1498137820,"operatingIncome":-2123181718,"netIncome":-595594334,"prevYearRevenue":4462573584,"prevYearOperatingIncome":-1501961981,"prevYearNetIncome":-3557729389,"source":"11014","updatedAt":"2026-08-26T22:35:59.756Z"},{"stockCode":"106080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":940617659,"operatingIncome":-3703233317,"netIncome":-5426702887,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:59.760Z"},{"stockCode":"106080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":793743365,"operatingIncome":-3156125316,"netIncome":-4059752238,"prevYearRevenue":3237986913,"prevYearOperatingIncome":-1311665780,"prevYearNetIncome":-3035846567,"source":"11013","updatedAt":"2026-08-26T22:35:59.226Z"},{"stockCode":"106080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":306343103,"operatingIncome":-2620013424,"netIncome":-2417195781,"prevYearRevenue":1896994738,"prevYearOperatingIncome":-1970670527,"prevYearNetIncome":-3502779578,"source":"11012","updatedAt":"2026-08-26T22:35:59.507Z"}]}