{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/145270","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":"145270","name":"케이탑리츠","market":"KOSPI","sector":"부동산 임대 및 공급업","lastPrice":794,"marketCap":38160254556,"sharesOutstanding":48060774,"asOf":"2026-09-26T15:09:35.470Z"},"valuation":{"fiscalYear":2025,"per":6.14,"perTtm":4.2,"ttmPeriod":"25Q3~26Q2","pbr":0.36,"psr":2.53,"evEbitda":1.63,"ev":17510938803,"fcff":3926319965,"fcffYield":0.2242,"roe":0.0601,"revenueGrowth":{"y1":0.2478,"y3":-0.1133,"y5":-0.0657},"operatingIncomeGrowth":{"y1":0.3417,"y3":-0.1539,"y5":-0.0896},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.026Z"},"price":{"high52w":971,"low52w":733,"fromHigh":-0.1823,"returns":[{"label":"1개월","value":0.0089},{"label":"3개월","value":0.0788},{"label":"6개월","value":-0.1217},{"label":"1년","value":-0.166},{"label":"3년","value":-0.2123},{"label":"5년","value":-0.5006}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":5.2,"payoutPct":35.8},{"fiscalYear":2024,"dps":68,"yieldPct":6.7,"payoutPct":61.2},{"fiscalYear":2023,"dps":95,"yieldPct":8.8,"payoutPct":38.6},{"fiscalYear":2022,"dps":108,"yieldPct":11.3,"payoutPct":52.1},{"fiscalYear":2021,"dps":40,"yieldPct":2.7,"payoutPct":16},{"fiscalYear":2020,"dps":80,"yieldPct":6.7,"payoutPct":33.1},{"fiscalYear":2019,"dps":25,"yieldPct":2.6,"payoutPct":20.7},{"fiscalYear":2018,"dps":20,"yieldPct":1.8,"payoutPct":26.4}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":11033755105,"operatingIncome":7214854781,"netIncome":3344586451,"controllingNetIncome":null,"ebitda":7327912001,"fcff":null,"cfo":-47450912950,"capex":null,"totalAssets":202204198811,"totalLiabilities":138313503091,"totalEquity":63890695720,"cash":8017412671,"totalDebt":112530000000},{"fiscalYear":2019,"statement":"별도","revenue":14342283871,"operatingIncome":10466255496,"netIncome":5439619766,"controllingNetIncome":null,"ebitda":10586339223,"fcff":null,"cfo":-1302594915,"capex":null,"totalAssets":210773444181,"totalLiabilities":142312772389,"totalEquity":68460671792,"cash":7728003380,"totalDebt":114588400000},{"fiscalYear":2020,"statement":"별도","revenue":21189661299,"operatingIncome":16985674061,"netIncome":11157583700,"controllingNetIncome":null,"ebitda":17100724000,"fcff":null,"cfo":1714816856,"capex":null,"totalAssets":229462441004,"totalLiabilities":150826690850,"totalEquity":78635750154,"cash":10870197911,"totalDebt":120599360000},{"fiscalYear":2021,"statement":"연결","revenue":31950264577,"operatingIncome":17971670570,"netIncome":11484351110,"controllingNetIncome":11479974756,"ebitda":18054779591,"fcff":null,"cfo":3866362335,"capex":null,"totalAssets":248884632758,"totalLiabilities":161364391721,"totalEquity":87520241037,"cash":5392258375,"totalDebt":120700000000},{"fiscalYear":2022,"statement":"연결","revenue":21632033146,"operatingIncome":17537436948,"netIncome":9903309943,"controllingNetIncome":10051615828,"ebitda":17622649452,"fcff":7235082839,"cfo":4256864222,"capex":211812818,"totalAssets":270247968384,"totalLiabilities":174606750257,"totalEquity":95641218127,"cash":2939792019,"totalDebt":134300000000},{"fiscalYear":2023,"statement":"연결","revenue":26893075403,"operatingIncome":20523790393,"netIncome":11766157980,"controllingNetIncome":11631040484,"ebitda":20613955637,"fcff":10754038627,"cfo":5977089458,"capex":113919649,"totalAssets":213094328463,"totalLiabilities":110175375674,"totalEquity":102918952789,"cash":37196803295,"totalDebt":22000000000},{"fiscalYear":2024,"statement":"연결","revenue":12087791146,"operatingIncome":7917272243,"netIncome":5265475559,"controllingNetIncome":5169941552,"ebitda":8025753694,"fcff":-6618062897,"cfo":-6563162297,"capex":54900600,"totalAssets":205048917905,"totalLiabilities":101535014697,"totalEquity":103513903208,"cash":25410726197,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":15083145031,"operatingIncome":10622570321,"netIncome":6507348762,"controllingNetIncome":6216014316,"ebitda":10756647609,"fcff":3926319965,"cfo":2033184186,"capex":144820000,"totalAssets":215780635690,"totalLiabilities":109581000167,"totalEquity":106199635523,"cash":20649315753,"totalDebt":null}],"quarterly":[{"stockCode":"145270","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2088088083,"operatingIncome":1060924331,"netIncome":523509693,"prevYearRevenue":2396941889,"prevYearOperatingIncome":1457488435,"prevYearNetIncome":581178260,"source":"11014","updatedAt":"2026-08-26T22:32:11.702Z"},{"stockCode":"145270","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8808226742,"operatingIncome":7757728418,"netIncome":5526686143,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:11.707Z"},{"stockCode":"145270","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2311198942,"operatingIncome":1293156814,"netIncome":482494507,"prevYearRevenue":2080049706,"prevYearOperatingIncome":977310676,"prevYearNetIncome":231060870,"source":"11013","updatedAt":"2026-08-26T22:32:11.194Z"},{"stockCode":"145270","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2361880870,"operatingIncome":1058604567,"netIncome":2558202428,"prevYearRevenue":2106780500,"prevYearOperatingIncome":826606896,"prevYearNetIncome":226092056,"source":"11012","updatedAt":"2026-08-26T22:32:11.449Z"}]}