{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/192250","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":"192250","name":"케이사인","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":7890,"marketCap":55759616250,"sharesOutstanding":7067125,"asOf":"2026-09-26T15:09:35.483Z"},"valuation":{"fiscalYear":2025,"per":23.26,"perTtm":12.89,"ttmPeriod":"25Q3~26Q2","pbr":0.62,"psr":1.15,"evEbitda":13.8,"ev":69855111281,"fcff":-9328607947,"fcffYield":-0.1335,"roe":0.0268,"revenueGrowth":{"y1":-0.0669,"y3":0.0387,"y5":0.0651},"operatingIncomeGrowth":{"y1":1.2175,"y3":-0.3189,"y5":-0.1017},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.546Z"},"price":{"high52w":15880,"low52w":6560,"fromHigh":-0.5031,"returns":[{"label":"1개월","value":0.0409},{"label":"3개월","value":0.0989},{"label":"6개월","value":-0.2173},{"label":"1년","value":-0.3907},{"label":"3년","value":-0.3523},{"label":"5년","value":-0.6458}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":1.99,"payoutPct":63.2},{"fiscalYear":2024,"dps":0,"yieldPct":2.54,"payoutPct":82.03},{"fiscalYear":2023,"dps":0,"yieldPct":1.16,"payoutPct":21.47},{"fiscalYear":2022,"dps":0,"yieldPct":1.88,"payoutPct":41.76},{"fiscalYear":2021,"dps":0,"yieldPct":0.62,"payoutPct":18.19},{"fiscalYear":2017,"dps":10,"yieldPct":0.6,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":23737495307,"operatingIncome":1399803877,"netIncome":-773621374,"controllingNetIncome":-443325713,"ebitda":5404767597,"fcff":4468004050,"cfo":6377039043,"capex":1909034993,"totalAssets":70392703138,"totalLiabilities":18355377453,"totalEquity":52037325685,"cash":15166571350,"totalDebt":14377236021},{"fiscalYear":2019,"statement":"연결","revenue":26004244023,"operatingIncome":3782729874,"netIncome":3646322908,"controllingNetIncome":3652046941,"ebitda":6406492944,"fcff":4094765906,"cfo":5754741777,"capex":1676201852,"totalAssets":66893961564,"totalLiabilities":10714904393,"totalEquity":56179057171,"cash":13940904285,"totalDebt":5954075588},{"fiscalYear":2020,"statement":"연결","revenue":35310173123,"operatingIncome":4949513647,"netIncome":4284665515,"controllingNetIncome":4333205563,"ebitda":7589581164,"fcff":4329564378,"cfo":10751770116,"capex":6441478883,"totalAssets":75959294670,"totalLiabilities":11752675921,"totalEquity":64206618749,"cash":32465997912,"totalDebt":5981217901},{"fiscalYear":2021,"statement":"연결","revenue":37280494725,"operatingIncome":6428427820,"netIncome":6033520360,"controllingNetIncome":5748492560,"ebitda":7892806043,"fcff":8928714635,"cfo":11149656400,"capex":2309814289,"totalAssets":81704148831,"totalLiabilities":11822318408,"totalEquity":69881830423,"cash":34871272600,"totalDebt":1225368234},{"fiscalYear":2022,"statement":"연결","revenue":43187023944,"operatingIncome":9164465999,"netIncome":5874099286,"controllingNetIncome":5011672159,"ebitda":10906500858,"fcff":-56028334535,"cfo":10138812143,"capex":66689981690,"totalAssets":139101899203,"totalLiabilities":69482211860,"totalEquity":69619687343,"cash":13041355338,"totalDebt":620434866},{"fiscalYear":2023,"statement":"연결","revenue":47101229235,"operatingIncome":4264060017,"netIncome":4782669676,"controllingNetIncome":4551824839,"ebitda":5420180450,"fcff":-24925456451,"cfo":-7577189015,"capex":19562475600,"totalAssets":185996601361,"totalLiabilities":77325821860,"totalEquity":108670779501,"cash":55650664468,"totalDebt":55977173},{"fiscalYear":2024,"statement":"연결","revenue":51866277274,"operatingIncome":1305701592,"netIncome":434449529,"controllingNetIncome":1667913101,"ebitda":5403294667,"fcff":-4147768497,"cfo":5821621611,"capex":12268731757,"totalAssets":191441904913,"totalLiabilities":75970473102,"totalEquity":115471431811,"cash":55351403770,"totalDebt":63494845741},{"fiscalYear":2025,"statement":"연결","revenue":48394106475,"operatingIncome":2895367155,"netIncome":2163155381,"controllingNetIncome":2397722552,"ebitda":5061578409,"fcff":-9328607947,"cfo":3217860167,"capex":13546804701,"totalAssets":196844452737,"totalLiabilities":75387677369,"totalEquity":121456775368,"cash":49382904878,"totalDebt":63478399909}],"quarterly":[{"stockCode":"192250","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7095268159,"operatingIncome":-1482415063,"netIncome":-1685775240,"prevYearRevenue":13897681004,"prevYearOperatingIncome":935992712,"prevYearNetIncome":331682038,"source":"11014","updatedAt":"2026-08-26T22:30:43.611Z"},{"stockCode":"192250","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":21915199933,"operatingIncome":5980532941,"netIncome":5564170198,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:43.615Z"},{"stockCode":"192250","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":7745742269,"operatingIncome":240789739,"netIncome":327104029,"prevYearRevenue":6753405980,"prevYearOperatingIncome":-939979854,"prevYearNetIncome":-1185426698,"source":"11013","updatedAt":"2026-08-26T22:30:43.110Z"},{"stockCode":"192250","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":9940269913,"operatingIncome":936297166,"netIncome":119567575,"prevYearRevenue":12630232403,"prevYearOperatingIncome":-662770869,"prevYearNetIncome":-529812879,"source":"11012","updatedAt":"2026-08-26T22:30:43.366Z"}]}