{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/139670","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":"139670","name":"키네마스터","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":2115,"marketCap":29861283150,"sharesOutstanding":14118810,"asOf":"2026-09-26T15:09:35.467Z"},"valuation":{"fiscalYear":2025,"per":8.74,"perTtm":4.16,"ttmPeriod":"25Q3~26Q2","pbr":1.18,"psr":2.44,"evEbitda":24.83,"ev":28417846961,"fcff":2924759403,"fcffYield":0.1029,"roe":0.1444,"revenueGrowth":{"y1":-0.0806,"y3":-0.1446,"y5":-0.1628},"operatingIncomeGrowth":{"y1":0.5628,"y3":null,"y5":-0.2576},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.573Z"},"price":{"high52w":2680,"low52w":1356,"fromHigh":-0.2108,"returns":[{"label":"1개월","value":0.047},{"label":"3개월","value":0.5597},{"label":"6개월","value":0.0736},{"label":"1년","value":-0.014},{"label":"3년","value":-0.5012},{"label":"5년","value":-0.8956}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":12796769928,"operatingIncome":-3123903022,"netIncome":-3144983982,"controllingNetIncome":-3144983982,"ebitda":-2837503303,"fcff":-3195236088,"cfo":-3130920333,"capex":64315755,"totalAssets":14016800321,"totalLiabilities":1656366248,"totalEquity":12360434073,"cash":6946733180,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":19423411013,"operatingIncome":317948106,"netIncome":61730664,"controllingNetIncome":61730664,"ebitda":694043323,"fcff":570522540,"cfo":762526951,"capex":192004411,"totalAssets":14348847226,"totalLiabilities":1818201984,"totalEquity":12530645242,"cash":8158060584,"totalDebt":92066500},{"fiscalYear":2020,"statement":"연결","revenue":29805446620,"operatingIncome":4103712826,"netIncome":2458255409,"controllingNetIncome":2458255409,"ebitda":4349412751,"fcff":3212978474,"cfo":3635091530,"capex":422113056,"totalAssets":16539036785,"totalLiabilities":2262840531,"totalEquity":14276196254,"cash":11654597928,"totalDebt":124559236},{"fiscalYear":2021,"statement":"연결","revenue":26406395862,"operatingIncome":-1703005960,"netIncome":-1280387635,"controllingNetIncome":-1280387635,"ebitda":-1283484913,"fcff":-2484320892,"cfo":-1739494717,"capex":744826175,"totalAssets":26333149159,"totalLiabilities":2474203749,"totalEquity":23858945410,"cash":12148924944,"totalDebt":206250134},{"fiscalYear":2022,"statement":"연결","revenue":19589994929,"operatingIncome":-16359295532,"netIncome":-15346335761,"controllingNetIncome":null,"ebitda":-16013712618,"fcff":-15496964898,"cfo":-15158596469,"capex":338368429,"totalAssets":16325382543,"totalLiabilities":6790751420,"totalEquity":9534631123,"cash":2315062930,"totalDebt":0},{"fiscalYear":2023,"statement":"연결","revenue":16773679386,"operatingIncome":1861579740,"netIncome":2623248143,"controllingNetIncome":null,"ebitda":2099767211,"fcff":3941647657,"cfo":3970427006,"capex":41726667,"totalAssets":19647361570,"totalLiabilities":2970833704,"totalEquity":16676527866,"cash":2222184535,"totalDebt":28416477},{"fiscalYear":2024,"statement":"연결","revenue":13333948574,"operatingIncome":592222129,"netIncome":4396720879,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":3484548653,"capex":null,"totalAssets":24264680953,"totalLiabilities":2332035122,"totalEquity":21932645831,"cash":3711976575,"totalDebt":16098921},{"fiscalYear":2025,"statement":"연결","revenue":12259444646,"operatingIncome":925499754,"netIncome":3414711614,"controllingNetIncome":null,"ebitda":1144708916,"fcff":2924759403,"cfo":2926769728,"capex":11264260,"totalAssets":27590181358,"totalLiabilities":2218080511,"totalEquity":25372100847,"cash":1446548629,"totalDebt":3112440}],"quarterly":[{"stockCode":"139670","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3001342335,"operatingIncome":295357506,"netIncome":2078543134,"prevYearRevenue":3235052105,"prevYearOperatingIncome":94330281,"prevYearNetIncome":-608533044,"source":"11014","updatedAt":"2026-08-26T22:33:34.555Z"},{"stockCode":"139670","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3013611992,"operatingIncome":227756117,"netIncome":-47798514,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:34.559Z"},{"stockCode":"139670","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2834559805,"operatingIncome":323506396,"netIncome":2626845116,"prevYearRevenue":3149991064,"prevYearOperatingIncome":281047872,"prevYearNetIncome":1817462933,"source":"11013","updatedAt":"2026-08-26T22:33:34.001Z"},{"stockCode":"139670","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2718814381,"operatingIncome":506040298,"netIncome":2522112228,"prevYearRevenue":3094499255,"prevYearOperatingIncome":121338259,"prevYearNetIncome":-433495939,"source":"11012","updatedAt":"2026-08-26T22:33:34.276Z"}]}