{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/318000","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":"318000","name":"KBG","market":"KOSDAQ","sector":"합성고무 및 플라스틱 물질 제조업","lastPrice":2745,"marketCap":23991912135,"sharesOutstanding":8740223,"asOf":"2026-09-26T15:09:35.534Z"},"valuation":{"fiscalYear":2025,"per":9.26,"perTtm":15.05,"ttmPeriod":"25Q3~26Q2","pbr":0.51,"psr":1,"evEbitda":5.29,"ev":20643523191,"fcff":6884505943,"fcffYield":0.3335,"roe":0.0564,"revenueGrowth":{"y1":-0.0399,"y3":-0.0059,"y5":0.0387},"operatingIncomeGrowth":{"y1":-0.2633,"y3":-0.1725,"y5":-0.0738},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.188Z"},"price":{"high52w":5740,"low52w":2595,"fromHigh":-0.5218,"returns":[{"label":"1개월","value":-0.0518},{"label":"3개월","value":-0.0317},{"label":"6개월","value":-0.3704},{"label":"1년","value":-0.4409},{"label":"3년","value":-0.6902},{"label":"5년","value":-0.7202}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":1.3,"payoutPct":20.1},{"fiscalYear":2024,"dps":75,"yieldPct":1.6,"payoutPct":17.3},{"fiscalYear":2023,"dps":100,"yieldPct":1.2,"payoutPct":19},{"fiscalYear":2022,"dps":134,"yieldPct":2.3,"payoutPct":33.7},{"fiscalYear":2021,"dps":100,"yieldPct":1.2,"payoutPct":20.2},{"fiscalYear":2020,"dps":75,"yieldPct":0.9,"payoutPct":19.4},{"fiscalYear":2019,"dps":50,"yieldPct":null,"payoutPct":null},{"fiscalYear":2018,"dps":14,"yieldPct":null,"payoutPct":4.4}],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":18525955785,"operatingIncome":3016470571,"netIncome":-1404532267,"controllingNetIncome":null,"ebitda":3556423458,"fcff":567130856,"cfo":3052755138,"capex":2570978255,"totalAssets":28156723346,"totalLiabilities":2471504265,"totalEquity":25685219081,"cash":2037378561,"totalDebt":45078372},{"fiscalYear":2020,"statement":"별도","revenue":19787710795,"operatingIncome":3412204537,"netIncome":3122793068,"controllingNetIncome":null,"ebitda":4203884963,"fcff":1712061084,"cfo":2580269789,"capex":872456234,"totalAssets":31068572765,"totalLiabilities":2905094237,"totalEquity":28163478528,"cash":3620975638,"totalDebt":401637127},{"fiscalYear":2021,"statement":"별도","revenue":27201365651,"operatingIncome":5890451557,"netIncome":4003590655,"controllingNetIncome":null,"ebitda":7066123512,"fcff":738930104,"cfo":3093864295,"capex":2359473022,"totalAssets":42000203019,"totalLiabilities":10389430872,"totalEquity":31610772147,"cash":2768390569,"totalDebt":5064359432},{"fiscalYear":2022,"statement":"별도","revenue":24346169031,"operatingIncome":4105345034,"netIncome":3252436463,"controllingNetIncome":null,"ebitda":4327731952,"fcff":-613881955,"cfo":1669550504,"capex":2287084632,"totalAssets":43074156105,"totalLiabilities":8128342221,"totalEquity":34945813884,"cash":1771595441,"totalDebt":140044197},{"fiscalYear":2023,"statement":"별도","revenue":21589233488,"operatingIncome":4309941625,"netIncome":4583444412,"controllingNetIncome":null,"ebitda":5195244339,"fcff":7047818805,"cfo":9468071633,"capex":2422481308,"totalAssets":45951992345,"totalLiabilities":3898127573,"totalEquity":42053864772,"cash":3312955547,"totalDebt":85292444},{"fiscalYear":2024,"statement":"연결","revenue":24915425602,"operatingIncome":3157229271,"netIncome":3766347397,"controllingNetIncome":3766347397,"ebitda":3767742997,"fcff":-820540868,"cfo":4289954821,"capex":5116092573,"totalAssets":51639314685,"totalLiabilities":6726424496,"totalEquity":44912890189,"cash":4707977442,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":23920820499,"operatingIncome":2325929701,"netIncome":2591807582,"controllingNetIncome":2591807582,"ebitda":3899039281,"fcff":6884505943,"cfo":7339403629,"capex":462415309,"totalAssets":52349209943,"totalLiabilities":5422332639,"totalEquity":46926877304,"cash":3403464692,"totalDebt":55075748}],"quarterly":[{"stockCode":"318000","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4707379467,"operatingIncome":338100759,"netIncome":391828394,"prevYearRevenue":6209346709,"prevYearOperatingIncome":76675047,"prevYearNetIncome":519848315,"source":"11014","updatedAt":"2026-08-26T22:34:05.224Z"},{"stockCode":"318000","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":6888157005,"operatingIncome":343293866,"netIncome":621487127,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:05.228Z"},{"stockCode":"318000","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5356507327,"operatingIncome":720038939,"netIncome":762134985,"prevYearRevenue":6085060334,"prevYearOperatingIncome":521249767,"prevYearNetIncome":493366953,"source":"11013","updatedAt":"2026-08-26T22:34:04.689Z"},{"stockCode":"318000","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6307112263,"operatingIncome":-283352528,"netIncome":-181189806,"prevYearRevenue":6240223693,"prevYearOperatingIncome":1123285309,"prevYearNetIncome":1085125108,"source":"11012","updatedAt":"2026-08-26T22:34:04.926Z"}]}