{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/115500","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":"115500","name":"케이씨에스","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":9650,"marketCap":115800000000,"sharesOutstanding":12000000,"asOf":"2026-09-26T15:09:35.455Z"},"valuation":{"fiscalYear":2025,"per":45.82,"perTtm":51.94,"ttmPeriod":"25Q3~26Q2","pbr":5.88,"psr":4.66,"evEbitda":47.22,"ev":111893106550,"fcff":-26289068,"fcffYield":-0.0002,"roe":0.1311,"revenueGrowth":{"y1":-0.1583,"y3":-0.1583,"y5":-0.0401},"operatingIncomeGrowth":{"y1":0.0404,"y3":0.5585,"y5":-0.0344},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.601Z"},"price":{"high52w":23100,"low52w":6680,"fromHigh":-0.5823,"returns":[{"label":"1개월","value":0.0639},{"label":"3개월","value":0.0734},{"label":"6개월","value":0.0501},{"label":"1년","value":-0.0464},{"label":"3년","value":0.417},{"label":"5년","value":0.3572}]},"dividends":[{"fiscalYear":2025,"dps":180,"yieldPct":1.82,"payoutPct":85.46},{"fiscalYear":2024,"dps":180,"yieldPct":1.84,"payoutPct":108.84},{"fiscalYear":2023,"dps":180,"yieldPct":2.56,"payoutPct":78},{"fiscalYear":2022,"dps":140,"yieldPct":2.53,"payoutPct":202.65},{"fiscalYear":2021,"dps":220,"yieldPct":3.3,"payoutPct":98.44},{"fiscalYear":2020,"dps":220,"yieldPct":3.53,"payoutPct":127.59},{"fiscalYear":2019,"dps":220,"yieldPct":4.82,"payoutPct":93.32},{"fiscalYear":2018,"dps":200,"yieldPct":5,"payoutPct":89.74}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":33312675011,"operatingIncome":3165889332,"netIncome":2674408365,"controllingNetIncome":null,"ebitda":3288214845,"fcff":6343848274,"cfo":6536360419,"capex":192512145,"totalAssets":31138898929,"totalLiabilities":11708485551,"totalEquity":19430413378,"cash":13653802062,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":39517211067,"operatingIncome":3432710453,"netIncome":2828867099,"controllingNetIncome":null,"ebitda":3779261301,"fcff":803480361,"cfo":923768121,"capex":124654334,"totalAssets":35524835841,"totalLiabilities":14832238453,"totalEquity":20692597388,"cash":10776770531,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":30510038005,"operatingIncome":2457786033,"netIncome":2069172733,"controllingNetIncome":null,"ebitda":2801957049,"fcff":2837266450,"cfo":2949240366,"capex":114517000,"totalAssets":31304361005,"totalLiabilities":10317173175,"totalEquity":20987187830,"cash":16520594565,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":39548973022,"operatingIncome":4163619792,"netIncome":2681799134,"controllingNetIncome":null,"ebitda":5119572490,"fcff":-2373346286,"cfo":1422419524,"capex":3802416525,"totalAssets":32923027664,"totalLiabilities":12344227335,"totalEquity":20578800329,"cash":9134617528,"totalDebt":2422756234},{"fiscalYear":2022,"statement":"별도","revenue":41688296303,"operatingIncome":544992865,"netIncome":829033742,"controllingNetIncome":null,"ebitda":555895323,"fcff":3191478931,"cfo":3295761722,"capex":157611204,"totalAssets":39042514046,"totalLiabilities":20761310846,"totalEquity":18281203200,"cash":9305628564,"totalDebt":2433770844},{"fiscalYear":2023,"statement":"별도","revenue":47725941122,"operatingIncome":3154888846,"netIncome":2769225118,"controllingNetIncome":null,"ebitda":3464908672,"fcff":1280827133,"cfo":1238794203,"capex":13690000,"totalAssets":26538532080,"totalLiabilities":7111166509,"totalEquity":19427365571,"cash":7557380795,"totalDebt":1465200500},{"fiscalYear":2024,"statement":"별도","revenue":29539354935,"operatingIncome":1983143623,"netIncome":1999174860,"controllingNetIncome":null,"ebitda":null,"fcff":2211130348,"cfo":2355960139,"capex":195206073,"totalAssets":23875109727,"totalLiabilities":4996788834,"totalEquity":18878320893,"cash":7065892198,"totalDebt":177001160},{"fiscalYear":2025,"statement":"별도","revenue":24863482484,"operatingIncome":2063210418,"netIncome":2527450060,"controllingNetIncome":null,"ebitda":2369365271,"fcff":-26289068,"cfo":62790389,"capex":96611000,"totalAssets":27712392367,"totalLiabilities":8031678492,"totalEquity":19680713875,"cash":4026179709,"totalDebt":119286259}],"quarterly":[{"stockCode":"115500","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":4297436760,"operatingIncome":286544190,"netIncome":354489540,"prevYearRevenue":8130211152,"prevYearOperatingIncome":764196026,"prevYearNetIncome":640000584,"source":"11014","updatedAt":"2026-08-26T22:27:11.855Z"},{"stockCode":"115500","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":11861280465,"operatingIncome":866198175,"netIncome":1119516372,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:11.857Z"},{"stockCode":"115500","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":5102488923,"operatingIncome":239209094,"netIncome":314422872,"prevYearRevenue":4005469299,"prevYearOperatingIncome":229427971,"prevYearNetIncome":199074302,"source":"11013","updatedAt":"2026-08-26T22:27:11.321Z"},{"stockCode":"115500","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":5984119104,"operatingIncome":263137198,"netIncome":441238484,"prevYearRevenue":4699295960,"prevYearOperatingIncome":681040082,"prevYearNetIncome":854369846,"source":"11012","updatedAt":"2026-08-26T22:27:11.601Z"}]}