{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/151860","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":"151860","name":"KG에코솔루션","market":"KOSDAQ","sector":"자동차 차체나 트레일러 제조업","lastPrice":5490,"marketCap":261340480980,"sharesOutstanding":47603002,"asOf":"2026-09-26T15:09:35.472Z"},"valuation":{"fiscalYear":2025,"per":3.17,"perTtm":0.94,"ttmPeriod":"25Q3~26Q2","pbr":0.18,"psr":0.03,"evEbitda":3.69,"ev":1286185546853,"fcff":-49935931965,"fcffYield":-0.0388,"roe":0.0589,"revenueGrowth":{"y1":0.0401,"y3":0.1529,"y5":1.1801},"operatingIncomeGrowth":{"y1":-0.1557,"y3":-0.1872,"y5":0.586},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.382Z"},"price":{"high52w":7360,"low52w":4820,"fromHigh":-0.2541,"returns":[{"label":"1개월","value":-0.0108},{"label":"3개월","value":0.1204},{"label":"6개월","value":-0.1449},{"label":"1년","value":-0.0351},{"label":"3년","value":-0.5558},{"label":"5년","value":-0.6713}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":2.31,"payoutPct":3.43},{"fiscalYear":2024,"dps":120,"yieldPct":2.16,"payoutPct":2.35},{"fiscalYear":2023,"dps":120,"yieldPct":1.06,"payoutPct":1.97},{"fiscalYear":2022,"dps":150,"yieldPct":1.57,"payoutPct":0.6},{"fiscalYear":2021,"dps":120,"yieldPct":0.8,"payoutPct":9.01},{"fiscalYear":2020,"dps":110,"yieldPct":1.75,"payoutPct":14.26},{"fiscalYear":2019,"dps":110,"yieldPct":3.29,"payoutPct":3.94},{"fiscalYear":2018,"dps":100,"yieldPct":3,"payoutPct":31.12}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":123739773030,"operatingIncome":13642629867,"netIncome":11266355305,"controllingNetIncome":null,"ebitda":null,"fcff":10602154468,"cfo":13264387704,"capex":3439212095,"totalAssets":226025058989,"totalLiabilities":75893995298,"totalEquity":150131063691,"cash":7901023700,"totalDebt":49214628152},{"fiscalYear":2019,"statement":"별도","revenue":160879256378,"operatingIncome":15879854136,"netIncome":97780141929,"controllingNetIncome":null,"ebitda":21517849785,"fcff":6285687847,"cfo":null,"capex":7995865041,"totalAssets":433209372116,"totalLiabilities":190816360449,"totalEquity":242393011667,"cash":2176899965,"totalDebt":140219093803},{"fiscalYear":2020,"statement":"연결","revenue":153866929956,"operatingIncome":19057664833,"netIncome":26670326348,"controllingNetIncome":26670326348,"ebitda":null,"fcff":14062349404,"cfo":28750250365,"capex":16947103665,"totalAssets":2558371875406,"totalLiabilities":1508236828519,"totalEquity":1050135046887,"cash":21250979661,"totalDebt":1042250762624},{"fiscalYear":2021,"statement":"연결","revenue":3536889858339,"operatingIncome":325596666378,"netIncome":192610284609,"controllingNetIncome":47920141424,"ebitda":396113430589,"fcff":-105782112314,"cfo":-43724576832,"capex":80419380459,"totalAssets":3067463381624,"totalLiabilities":1831557233163,"totalEquity":1235906148461,"cash":68100241708,"totalDebt":1266912207274},{"fiscalYear":2022,"statement":"연결","revenue":4944241256184,"operatingIncome":356188977348,"netIncome":904912818973,"controllingNetIncome":488596163553,"ebitda":null,"fcff":157787472386,"cfo":210831145701,"capex":76649957146,"totalAssets":5091878937151,"totalLiabilities":2502445952612,"totalEquity":2589432984539,"cash":188734091828,"totalDebt":1105718298694},{"fiscalYear":2023,"statement":"연결","revenue":7257169608818,"operatingIncome":309777861059,"netIncome":219616203835,"controllingNetIncome":66399700291,"ebitda":386745523929,"fcff":40270297367,"cfo":251857624791,"capex":241266817177,"totalAssets":5841149745398,"totalLiabilities":3005928862059,"totalEquity":2835220883339,"cash":178824935203,"totalDebt":960288286003},{"fiscalYear":2024,"statement":"연결","revenue":7284861546790,"operatingIncome":226534824514,"netIncome":214231564334,"controllingNetIncome":76267796431,"ebitda":372005594009,"fcff":-13426318263,"cfo":338168085546,"capex":378127677533,"totalAssets":6213358821304,"totalLiabilities":3254441402862,"totalEquity":2958917418442,"cash":246401213559,"totalDebt":1158032401888},{"fiscalYear":2025,"statement":"연결","revenue":7577196875286,"operatingIncome":191256023803,"netIncome":183703254415,"controllingNetIncome":82417717101,"ebitda":348439307368,"fcff":-49935931965,"cfo":262791153141,"capex":351705192393,"totalAssets":6224016845900,"totalLiabilities":3104186146139,"totalEquity":3119830699761,"cash":203872780659,"totalDebt":1228717846532}],"quarterly":[{"stockCode":"151860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2069142177514,"operatingIncome":58837559283,"netIncome":29177166971,"prevYearRevenue":1746944355301,"prevYearOperatingIncome":5579796072,"prevYearNetIncome":-3150479646,"source":"11014","updatedAt":"2026-08-26T22:23:26.663Z"},{"stockCode":"151860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1954563716138,"operatingIncome":8661098499,"netIncome":64327231968,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:26.667Z"},{"stockCode":"151860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1969605487707,"operatingIncome":32795371719,"netIncome":70430213043,"prevYearRevenue":1747752418580,"prevYearOperatingIncome":75445126906,"prevYearNetIncome":50491410027,"source":"11013","updatedAt":"2026-08-26T22:23:26.151Z"},{"stockCode":"151860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2150308765155,"operatingIncome":51655482291,"netIncome":112760760894,"prevYearRevenue":1805738563054,"prevYearOperatingIncome":48312239115,"prevYearNetIncome":39707445449,"source":"11012","updatedAt":"2026-08-26T22:23:26.400Z"}]}