{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/122450","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":"122450","name":"KX","market":"KOSDAQ","sector":"텔레비전 방송업","lastPrice":2585,"marketCap":115859270890,"sharesOutstanding":44819834,"asOf":"2026-09-26T15:09:35.458Z"},"valuation":{"fiscalYear":2025,"per":5.82,"perTtm":3.91,"ttmPeriod":"25Q3~26Q2","pbr":0.31,"psr":0.33,"evEbitda":2.27,"ev":208124921152,"fcff":63087465839,"fcffYield":0.3031,"roe":0.0545,"revenueGrowth":{"y1":-0.1428,"y3":0.0199,"y5":0.0166},"operatingIncomeGrowth":{"y1":-0.357,"y3":-0.2126,"y5":-0.1026},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.602Z"},"price":{"high52w":4005,"low52w":2400,"fromHigh":-0.3546,"returns":[{"label":"1개월","value":-0.0531},{"label":"3개월","value":0.0098},{"label":"6개월","value":-0.2155},{"label":"1년","value":-0.3554},{"label":"3년","value":-0.4603},{"label":"5년","value":-0.7381}]},"dividends":[{"fiscalYear":2024,"dps":190,"yieldPct":5.7,"payoutPct":9.8},{"fiscalYear":2023,"dps":200,"yieldPct":3.9,"payoutPct":47.6},{"fiscalYear":2022,"dps":167,"yieldPct":3,"payoutPct":34.2},{"fiscalYear":2019,"dps":70,"yieldPct":1.3,"payoutPct":10.5},{"fiscalYear":2018,"dps":120,"yieldPct":1.6,"payoutPct":6.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":192602109854,"operatingIncome":34640331513,"netIncome":67058689084,"controllingNetIncome":41822532031,"ebitda":49114880777,"fcff":-5873463929,"cfo":25297924366,"capex":34214866891,"totalAssets":716153058206,"totalLiabilities":251358029073,"totalEquity":464795029133,"cash":47702002454,"totalDebt":149203929560},{"fiscalYear":2019,"statement":"연결","revenue":258032976084,"operatingIncome":44892260199,"netIncome":24602565819,"controllingNetIncome":15089797810,"ebitda":64309280367,"fcff":22023293535,"cfo":51082522883,"capex":32284163270,"totalAssets":747993901373,"totalLiabilities":255138477831,"totalEquity":492855423542,"cash":58525965564,"totalDebt":144421683251},{"fiscalYear":2020,"statement":"연결","revenue":318797515434,"operatingIncome":65983727533,"netIncome":38054214978,"controllingNetIncome":32589399838,"ebitda":91340301944,"fcff":42634313436,"cfo":77056042505,"capex":39424884744,"totalAssets":792876134748,"totalLiabilities":366018251690,"totalEquity":426857883058,"cash":118784696425,"totalDebt":223181658112},{"fiscalYear":2021,"statement":"연결","revenue":288948790879,"operatingIncome":74110983749,"netIncome":64130826116,"controllingNetIncome":39195009529,"ebitda":97252858855,"fcff":56644766571,"cfo":87153210049,"capex":39972943812,"totalAssets":837353103705,"totalLiabilities":513683381256,"totalEquity":323669722449,"cash":78800361781,"totalDebt":374506967754},{"fiscalYear":2022,"statement":"연결","revenue":326266098023,"operatingIncome":78631717079,"netIncome":37918026479,"controllingNetIncome":20460980637,"ebitda":103441237616,"fcff":24723419458,"cfo":60168404134,"capex":47393065306,"totalAssets":879066973356,"totalLiabilities":539460450623,"totalEquity":339606522733,"cash":100325594169,"totalDebt":387425033090},{"fiscalYear":2023,"statement":"연결","revenue":403052353616,"operatingIncome":62019517372,"netIncome":26600421613,"controllingNetIncome":17453717372,"ebitda":109831986614,"fcff":69931172382,"cfo":84787002375,"capex":28573140585,"totalAssets":1037593626633,"totalLiabilities":687350256221,"totalEquity":350243370412,"cash":140693828884,"totalDebt":292595719536},{"fiscalYear":2024,"statement":"연결","revenue":403781469771,"operatingIncome":59706015673,"netIncome":97517115674,"controllingNetIncome":82597092410,"ebitda":115121330260,"fcff":104231319219,"cfo":107436364358,"capex":14780683189,"totalAssets":886845254212,"totalLiabilities":443828770310,"totalEquity":443016483902,"cash":176825768435,"totalDebt":274780031011},{"fiscalYear":2025,"statement":"연결","revenue":346121725953,"operatingIncome":38392482859,"netIncome":25555907008,"controllingNetIncome":19916732330,"ebitda":91587866612,"fcff":63087465839,"cfo":71978777255,"capex":15812891672,"totalAssets":935923720688,"totalLiabilities":450073288514,"totalEquity":485850432174,"cash":204055811732,"totalDebt":296321461994}],"quarterly":[{"stockCode":"122450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":90338984929,"operatingIncome":20115900881,"netIncome":18271681526,"prevYearRevenue":112639917484,"prevYearOperatingIncome":23788435295,"prevYearNetIncome":98544025901,"source":"11014","updatedAt":"2026-08-26T22:26:24.666Z"},{"stockCode":"122450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":92460515606,"operatingIncome":853964458,"netIncome":-4941629438,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:24.671Z"},{"stockCode":"122450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":71858459173,"operatingIncome":3806293662,"netIncome":-1088701348,"prevYearRevenue":63106769126,"prevYearOperatingIncome":-805495022,"prevYearNetIncome":-4219505952,"source":"11013","updatedAt":"2026-08-26T22:26:24.163Z"},{"stockCode":"122450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":112037439826,"operatingIncome":25156255249,"netIncome":17399916062,"prevYearRevenue":100215456292,"prevYearOperatingIncome":18228112542,"prevYearNetIncome":16445360872,"source":"11012","updatedAt":"2026-08-26T22:26:24.421Z"}]}