{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/381970","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":"381970","name":"케이카","market":"KOSPI","sector":"자동차 판매업","lastPrice":6380,"marketCap":311477010240,"sharesOutstanding":48820848,"asOf":"2026-09-26T15:09:35.559Z"},"valuation":{"fiscalYear":2025,"per":6.12,"perTtm":41.18,"ttmPeriod":"25Q3~26Q2","pbr":1.39,"psr":0.13,"evEbitda":null,"ev":488595944394,"fcff":73021286838,"fcffYield":0.1495,"roe":0.2263,"revenueGrowth":{"y1":0.0597,"y3":0.0385,"y5":null},"operatingIncomeGrowth":{"y1":0.1155,"y3":0.1493,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.828Z"},"price":{"high52w":16900,"low52w":6100,"fromHigh":-0.6225,"returns":[{"label":"1개월","value":0.0274},{"label":"3개월","value":-0.2304},{"label":"6개월","value":-0.5504},{"label":"1년","value":-0.6015},{"label":"3년","value":-0.4098},{"label":"5년","value":null}]},"dividends":[{"fiscalYear":2025,"dps":1200,"yieldPct":7.3,"payoutPct":114.4},{"fiscalYear":2024,"dps":1150,"yieldPct":8.6,"payoutPct":126},{"fiscalYear":2023,"dps":760,"yieldPct":6.6,"payoutPct":128.9},{"fiscalYear":2022,"dps":760,"yieldPct":5.7,"payoutPct":120.4},{"fiscalYear":2021,"dps":750,"yieldPct":2.3,"payoutPct":77.1},{"fiscalYear":2020,"dps":2600,"yieldPct":null,"payoutPct":143.9}],"annual":[{"fiscalYear":2021,"statement":"별도","revenue":1902394224458,"operatingIncome":71108716318,"netIncome":46775528905,"controllingNetIncome":null,"ebitda":114705366048,"fcff":1218644984,"cfo":6866254696,"capex":5647609712,"totalAssets":550023979312,"totalLiabilities":274551592028,"totalEquity":275472387284,"cash":45406447983,"totalDebt":168075578836},{"fiscalYear":2022,"statement":"별도","revenue":2177261973592,"operatingIncome":50047663225,"netIncome":30363688765,"controllingNetIncome":null,"ebitda":100658004735,"fcff":37330449037,"cfo":43701907102,"capex":6371458065,"totalAssets":534356690809,"totalLiabilities":288535623931,"totalEquity":245821066878,"cash":13879236699,"totalDebt":187041406435},{"fiscalYear":2023,"statement":"별도","revenue":2047566232203,"operatingIncome":59013290449,"netIncome":28365697237,"controllingNetIncome":null,"ebitda":null,"fcff":67670907034,"cfo":71942728537,"capex":4271821503,"totalAssets":554118292957,"totalLiabilities":319202420548,"totalEquity":234915872409,"cash":31128019838,"totalDebt":192787911336},{"fiscalYear":2024,"statement":"별도","revenue":2301530094719,"operatingIncome":68109299938,"netIncome":43965329854,"controllingNetIncome":null,"ebitda":71835007896,"fcff":50611028820,"cfo":55657270809,"capex":5046241989,"totalAssets":524847598138,"totalLiabilities":299060059596,"totalEquity":225787538542,"cash":3282741462,"totalDebt":182151579340},{"fiscalYear":2025,"statement":"별도","revenue":2438838573193,"operatingIncome":75973592094,"netIncome":50886254374,"controllingNetIncome":null,"ebitda":null,"fcff":73021286838,"cfo":77035672329,"capex":4014385491,"totalAssets":534570098866,"totalLiabilities":310631597414,"totalEquity":223938501452,"cash":9847732512,"totalDebt":186966666666}],"quarterly":[{"stockCode":"381970","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":665535691264,"operatingIncome":23999575270,"netIncome":17169656449,"prevYearRevenue":579697077319,"prevYearOperatingIncome":17102755538,"prevYearNetIncome":11025346434,"source":"11014","updatedAt":"2026-08-26T22:22:58.104Z"},{"stockCode":"381970","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":559780425542,"operatingIncome":12388970847,"netIncome":7265216082,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:58.106Z"},{"stockCode":"381970","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":572134860054,"operatingIncome":14207968986,"netIncome":10232337929,"prevYearRevenue":604653738239,"prevYearOperatingIncome":21464025918,"prevYearNetIncome":14439470989,"source":"11013","updatedAt":"2026-08-26T22:22:57.564Z"},{"stockCode":"381970","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":439157235896,"operatingIncome":-33635105615,"netIncome":-27103154684,"prevYearRevenue":608868718148,"prevYearOperatingIncome":18121020059,"prevYearNetIncome":12011910854,"source":"11012","updatedAt":"2026-08-26T22:22:57.841Z"}]}