{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/281820","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":"281820","name":"케이씨텍","market":"KOSPI","sector":"측정, 시험, 항해, 제어 및 기타 정밀기기 제조업; 광학기기 제외","lastPrice":80600,"marketCap":1595772076600,"sharesOutstanding":19798661,"asOf":"2026-09-26T15:09:35.519Z"},"valuation":{"fiscalYear":2025,"per":29.89,"perTtm":18.28,"ttmPeriod":"25Q3~26Q2","pbr":3.01,"psr":4.17,"evEbitda":20.4,"ev":1568613599158,"fcff":31596425483,"fcffYield":0.0201,"roe":0.1055,"revenueGrowth":{"y1":-0.0067,"y3":0.0041,"y5":0.0366},"operatingIncomeGrowth":{"y1":0.2045,"y3":-0.0021,"y5":0.0133},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.246Z"},"price":{"high52w":117500,"low52w":35350,"fromHigh":-0.314,"returns":[{"label":"1개월","value":0.1732},{"label":"3개월","value":-0.0254},{"label":"6개월","value":0.6516},{"label":"1년","value":1.1609},{"label":"3년","value":2.7057},{"label":"5년","value":2.1795}]},"dividends":[{"fiscalYear":2025,"dps":450,"yieldPct":0.9,"payoutPct":16.6},{"fiscalYear":2024,"dps":270,"yieldPct":0.9,"payoutPct":10.1},{"fiscalYear":2023,"dps":180,"yieldPct":0.7,"payoutPct":11.5},{"fiscalYear":2022,"dps":250,"yieldPct":1.6,"payoutPct":9.2},{"fiscalYear":2021,"dps":220,"yieldPct":0.9,"payoutPct":10.9},{"fiscalYear":2020,"dps":220,"yieldPct":0.8,"payoutPct":10.9},{"fiscalYear":2019,"dps":200,"yieldPct":0.9,"payoutPct":10.8},{"fiscalYear":2018,"dps":270,"yieldPct":2.9,"payoutPct":9.8}],"annual":[{"fiscalYear":2017,"statement":"별도","revenue":75094965353,"operatingIncome":13925618476,"netIncome":11168578237,"controllingNetIncome":null,"ebitda":15672664828,"fcff":-588850082,"cfo":7095600382,"capex":7684450464,"totalAssets":266588204587,"totalLiabilities":61631220406,"totalEquity":204956984181,"cash":7066594155,"totalDebt":null},{"fiscalYear":2018,"statement":"별도","revenue":357263162289,"operatingIncome":67021079392,"netIncome":54373196086,"controllingNetIncome":null,"ebitda":77429946925,"fcff":46199856697,"cfo":56549589868,"capex":10349733171,"totalAssets":313520780750,"totalLiabilities":56551178518,"totalEquity":256969602232,"cash":9775065493,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":265326900003,"operatingIncome":49058173044,"netIncome":36867140006,"controllingNetIncome":null,"ebitda":60631983780,"fcff":26532572791,"cfo":40462409381,"capex":13929836590,"totalAssets":337558339992,"totalLiabilities":49076929494,"totalEquity":288481410498,"cash":47385540718,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":319894705139,"operatingIncome":56138474759,"netIncome":42590499838,"controllingNetIncome":null,"ebitda":68935708375,"fcff":59485684495,"cfo":72155985786,"capex":12691105770,"totalAssets":407295413417,"totalLiabilities":59490143261,"totalEquity":347805270156,"cash":23224665687,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":344546239687,"operatingIncome":52101772598,"netIncome":41946593487,"controllingNetIncome":null,"ebitda":66628739633,"fcff":16412260827,"cfo":41084412719,"capex":24703075232,"totalAssets":453025637542,"totalLiabilities":67862265059,"totalEquity":385163372483,"cash":45611235041,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":378192950172,"operatingIncome":60336560528,"netIncome":55385938675,"controllingNetIncome":null,"ebitda":75693630767,"fcff":40591454631,"cfo":55463848484,"capex":14963227809,"totalAssets":483313331794,"totalLiabilities":57327965096,"totalEquity":425985366698,"cash":16056659186,"totalDebt":4367209201},{"fiscalYear":2023,"statement":"별도","revenue":286909703428,"operatingIncome":32703769328,"netIncome":31700589259,"controllingNetIncome":null,"ebitda":47889235885,"fcff":12996095606,"cfo":26586463049,"capex":13713625643,"totalAssets":499951266115,"totalLiabilities":47337825408,"totalEquity":452613440707,"cash":54244852724,"totalDebt":4170095742},{"fiscalYear":2024,"statement":"별도","revenue":385433971366,"operatingIncome":49783492468,"netIncome":52685900043,"controllingNetIncome":null,"ebitda":66071987830,"fcff":88048203465,"cfo":99914197521,"capex":11980566732,"totalAssets":549141198730,"totalLiabilities":67292470772,"totalEquity":481848727958,"cash":82237959409,"totalDebt":2628029272},{"fiscalYear":2025,"statement":"연결","revenue":382856574357,"operatingIncome":59965538593,"netIncome":53392149112,"controllingNetIncome":53392149112,"ebitda":76881942953,"fcff":31596425483,"cfo":60157388920,"capex":28624647219,"totalAssets":600479162239,"totalLiabilities":70239710112,"totalEquity":530239452127,"cash":29178984809,"totalDebt":2020507367}],"quarterly":[{"stockCode":"281820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":95963916387,"operatingIncome":14868440045,"netIncome":14998593124,"prevYearRevenue":76916191145,"prevYearOperatingIncome":9023965194,"prevYearNetIncome":7117372037,"source":"11014","updatedAt":"2026-08-26T22:20:25.256Z"},{"stockCode":"281820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":111700296827,"operatingIncome":21704055882,"netIncome":19557717876,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:25.257Z"},{"stockCode":"281820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":156114880339,"operatingIncome":34810833489,"netIncome":31610488267,"prevYearRevenue":77662728341,"prevYearOperatingIncome":7835488904,"prevYearNetIncome":7828216368,"source":"11013","updatedAt":"2026-08-26T22:20:24.728Z"},{"stockCode":"281820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":112688832955,"operatingIncome":23521741082,"netIncome":21110597036,"prevYearRevenue":97529632802,"prevYearOperatingIncome":15557553762,"prevYearNetIncome":11007621744,"source":"11012","updatedAt":"2026-08-26T22:20:24.979Z"}]}