{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/123410","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":"123410","name":"코리아에프티","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":5870,"marketCap":163427045680,"sharesOutstanding":27841064,"asOf":"2026-09-26T15:09:35.459Z"},"valuation":{"fiscalYear":2025,"per":3.72,"perTtm":3.98,"ttmPeriod":"25Q3~26Q2","pbr":0.63,"psr":0.21,"evEbitda":2.66,"ev":193378168231,"fcff":28272240942,"fcffYield":0.1462,"roe":0.1848,"revenueGrowth":{"y1":0.0679,"y3":0.1189,"y5":0.1391},"operatingIncomeGrowth":{"y1":0.2099,"y3":0.3267,"y5":0.49},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.643Z"},"price":{"high52w":9250,"low52w":4835,"fromHigh":-0.3654,"returns":[{"label":"1개월","value":0.0445},{"label":"3개월","value":0.1859},{"label":"6개월","value":-0.1813},{"label":"1년","value":-0.0361},{"label":"3년","value":0.843},{"label":"5년","value":0.5366}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2.4,"payoutPct":13},{"fiscalYear":2024,"dps":150,"yieldPct":3.3,"payoutPct":12},{"fiscalYear":2023,"dps":120,"yieldPct":3.3,"payoutPct":11},{"fiscalYear":2022,"dps":80,"yieldPct":3.2,"payoutPct":24},{"fiscalYear":2021,"dps":60,"yieldPct":1.8,"payoutPct":30},{"fiscalYear":2020,"dps":30,"yieldPct":1,"payoutPct":23},{"fiscalYear":2019,"dps":60,"yieldPct":2.1,"payoutPct":29},{"fiscalYear":2018,"dps":60,"yieldPct":1.9,"payoutPct":42}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":387982325725,"operatingIncome":6768091938,"netIncome":3984063744,"controllingNetIncome":403462145,"ebitda":38903644101,"fcff":-17683543144,"cfo":21921188321,"capex":41498062251,"totalAssets":334118357181,"totalLiabilities":213009320055,"totalEquity":121109037126,"cash":13388393106,"totalDebt":94406294253},{"fiscalYear":2019,"statement":"연결","revenue":438688445830,"operatingIncome":8183271154,"netIncome":5684939064,"controllingNetIncome":6290477095,"ebitda":17182125202,"fcff":349834814,"cfo":26613194001,"capex":28461315673,"totalAssets":332861086539,"totalLiabilities":207061668052,"totalEquity":125799418487,"cash":18188334196,"totalDebt":100453187148},{"fiscalYear":2020,"statement":"연결","revenue":409681152431,"operatingIncome":6183975878,"netIncome":3913566599,"controllingNetIncome":4312492764,"ebitda":37522065256,"fcff":-16040038163,"cfo":14245459756,"capex":32148937663,"totalAssets":363850483823,"totalLiabilities":235135805585,"totalEquity":128714678238,"cash":17822666873,"totalDebt":7124003177},{"fiscalYear":2021,"statement":"연결","revenue":465656454377,"operatingIncome":9492947158,"netIncome":4785090209,"controllingNetIncome":12161363032,"ebitda":28559256316,"fcff":12408323971,"cfo":39524562010,"capex":29214036513,"totalAssets":373473802621,"totalLiabilities":233507023777,"totalEquity":139966778844,"cash":32828155473,"totalDebt":6289915488},{"fiscalYear":2022,"statement":"연결","revenue":561043636760,"operatingIncome":19446713015,"netIncome":8273445536,"controllingNetIncome":9347808124,"ebitda":67252511272,"fcff":13443424079,"cfo":48718083744,"capex":37999655127,"totalAssets":394101655639,"totalLiabilities":245235117810,"totalEquity":148866537829,"cash":30057069550,"totalDebt":5252519219},{"fiscalYear":2023,"statement":"연결","revenue":679542505142,"operatingIncome":33927539705,"netIncome":30335231231,"controllingNetIncome":30539876691,"ebitda":66313684027,"fcff":18695656289,"cfo":50177090351,"capex":35014861548,"totalAssets":415160886010,"totalLiabilities":237807649313,"totalEquity":177353236697,"cash":39055751658,"totalDebt":5090818069},{"fiscalYear":2024,"statement":"연결","revenue":735908384932,"operatingIncome":37536275662,"netIncome":35383601966,"controllingNetIncome":35109807232,"ebitda":54971852526,"fcff":22751767739,"cfo":54797341930,"capex":35095574916,"totalAssets":466528114707,"totalLiabilities":246054175513,"totalEquity":220473939194,"cash":52470531310,"totalDebt":101181359875},{"fiscalYear":2025,"statement":"연결","revenue":785869151550,"operatingIncome":45413955880,"netIncome":44329022171,"controllingNetIncome":43902830247,"ebitda":72689399885,"fcff":28272240942,"cfo":69198862429,"capex":43436239157,"totalAssets":523167416168,"totalLiabilities":256140175132,"totalEquity":267027241036,"cash":74307400352,"totalDebt":104258522903}],"quarterly":[{"stockCode":"123410","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":189267223384,"operatingIncome":12719675148,"netIncome":12446215891,"prevYearRevenue":174899922542,"prevYearOperatingIncome":6678704333,"prevYearNetIncome":5474092392,"source":"11014","updatedAt":"2026-08-26T22:25:24.872Z"},{"stockCode":"123410","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":198340406595,"operatingIncome":5399531010,"netIncome":6643202698,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:24.875Z"},{"stockCode":"123410","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":210561508338,"operatingIncome":11761953031,"netIncome":10575738462,"prevYearRevenue":195652040166,"prevYearOperatingIncome":11538517470,"prevYearNetIncome":12812920588,"source":"11013","updatedAt":"2026-08-26T22:25:24.333Z"},{"stockCode":"123410","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":216993397410,"operatingIncome":14405116577,"netIncome":11422977774,"prevYearRevenue":202609481405,"prevYearOperatingIncome":15756232252,"prevYearNetIncome":12426682994,"source":"11012","updatedAt":"2026-08-26T22:25:24.625Z"}]}