{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/272110","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":"272110","name":"케이엔제이","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":29750,"marketCap":238755501250,"sharesOutstanding":8025395,"asOf":"2026-09-26T15:09:35.516Z"},"valuation":{"fiscalYear":2025,"per":9.34,"perTtm":9.9,"ttmPeriod":"25Q3~26Q2","pbr":2.47,"psr":2.83,"evEbitda":null,"ev":304912037650,"fcff":-1854228866,"fcffYield":-0.0061,"roe":0.3079,"revenueGrowth":{"y1":0.3573,"y3":0.1066,"y5":0.1467},"operatingIncomeGrowth":{"y1":0.572,"y3":0.1874,"y5":0.5367},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.136Z"},"price":{"high52w":43100,"low52w":19800,"fromHigh":-0.3097,"returns":[{"label":"1개월","value":0.1782},{"label":"3개월","value":0.0587},{"label":"6개월","value":-0.1655},{"label":"1년","value":0.074},{"label":"3년","value":0.504},{"label":"5년","value":0.8889}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":56310399397,"operatingIncome":3830703656,"netIncome":4441816860,"controllingNetIncome":null,"ebitda":4438253484,"fcff":90878311,"cfo":3816379813,"capex":4250252943,"totalAssets":58574247889,"totalLiabilities":31753726776,"totalEquity":26820521113,"cash":5208963583,"totalDebt":20495428454},{"fiscalYear":2020,"statement":"연결","revenue":42592377323,"operatingIncome":2595374904,"netIncome":-4970697099,"controllingNetIncome":-4970697099,"ebitda":null,"fcff":199186628,"cfo":4879928430,"capex":4697080135,"totalAssets":72664630375,"totalLiabilities":50767961582,"totalEquity":21896668793,"cash":8246596328,"totalDebt":30076152884},{"fiscalYear":2021,"statement":"연결","revenue":46510956665,"operatingIncome":4392605776,"netIncome":5523484872,"controllingNetIncome":5523484872,"ebitda":5949528567,"fcff":-14194019311,"cfo":11586230381,"capex":25804536072,"totalAssets":93732842746,"totalLiabilities":50002277549,"totalEquity":43730565197,"cash":8597824784,"totalDebt":41677116981},{"fiscalYear":2022,"statement":"연결","revenue":62314404181,"operatingIncome":13286629491,"netIncome":9954382736,"controllingNetIncome":9954382736,"ebitda":16262938765,"fcff":1186722440,"cfo":10551401003,"capex":9366287242,"totalAssets":108096557848,"totalLiabilities":54313783532,"totalEquity":53782774316,"cash":12787431880,"totalDebt":45844509028},{"fiscalYear":2023,"statement":"연결","revenue":61919993102,"operatingIncome":12021728068,"netIncome":10761460446,"controllingNetIncome":10761460446,"ebitda":16100755037,"fcff":7555465984,"cfo":12793706797,"capex":5303890626,"totalAssets":126396880483,"totalLiabilities":61267046128,"totalEquity":65129834355,"cash":17802952777,"totalDebt":46328380069},{"fiscalYear":2024,"statement":"연결","revenue":62216559100,"operatingIncome":14148842880,"netIncome":10770256588,"controllingNetIncome":10770256588,"ebitda":18874937854,"fcff":7507790874,"cfo":17599644703,"capex":12360745018,"totalAssets":156768549237,"totalLiabilities":85626865530,"totalEquity":71141683707,"cash":15598556564,"totalDebt":61135105026},{"fiscalYear":2025,"statement":"연결","revenue":84444745007,"operatingIncome":22242526961,"netIncome":25559651677,"controllingNetIncome":25559651677,"ebitda":null,"fcff":-1854228866,"cfo":18240202619,"capex":21848492782,"totalAssets":230504256719,"totalLiabilities":133311955480,"totalEquity":97192301239,"cash":15530483611,"totalDebt":81687020011}],"quarterly":[{"stockCode":"272110","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21856491267,"operatingIncome":5642826100,"netIncome":7474797787,"prevYearRevenue":16434340807,"prevYearOperatingIncome":4435407483,"prevYearNetIncome":2538092073,"source":"11014","updatedAt":"2026-08-26T22:24:25.395Z"},{"stockCode":"272110","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":23348204780,"operatingIncome":5879324125,"netIncome":9944773227,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:25.402Z"},{"stockCode":"272110","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":34871341771,"operatingIncome":7502823852,"netIncome":6340157188,"prevYearRevenue":19289814977,"prevYearOperatingIncome":5539275890,"prevYearNetIncome":4557924324,"source":"11013","updatedAt":"2026-08-26T22:24:24.849Z"},{"stockCode":"272110","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":34351360316,"operatingIncome":6261519368,"netIncome":360116906,"prevYearRevenue":19586353469,"prevYearOperatingIncome":5260964216,"prevYearNetIncome":3582156339,"source":"11012","updatedAt":"2026-08-26T22:24:25.097Z"}]}