{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/000300","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":"000300","name":"DH오토넥스","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":4200,"marketCap":174035631000,"sharesOutstanding":41437055,"asOf":"2026-09-26T15:09:35.224Z"},"valuation":{"fiscalYear":2025,"per":41.79,"perTtm":null,"ttmPeriod":null,"pbr":5.42,"psr":4.33,"evEbitda":13.25,"ev":177135745995,"fcff":-2560301687,"fcffYield":-0.0145,"roe":0.1411,"revenueGrowth":{"y1":0.2406,"y3":-0.5786,"y5":-0.384},"operatingIncomeGrowth":{"y1":null,"y3":-0.4742,"y5":-0.26},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.506Z"},"price":{"high52w":4200,"low52w":4200,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":-0.6466},{"label":"5년","value":-0.826}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":503410183525,"operatingIncome":36513814050,"netIncome":20694158418,"controllingNetIncome":5277580575,"ebitda":null,"fcff":57802658516,"cfo":58752215255,"capex":17863898264,"totalAssets":1000928258677,"totalLiabilities":862959018083,"totalEquity":137969240594,"cash":17727779123,"totalDebt":96973177157},{"fiscalYear":2019,"statement":"연결","revenue":457263303244,"operatingIncome":16306666230,"netIncome":18296510133,"controllingNetIncome":3881299079,"ebitda":58869296702,"fcff":3998437139,"cfo":13679825618,"capex":12710205932,"totalAssets":1087246344837,"totalLiabilities":927815166853,"totalEquity":159431177984,"cash":8826442558,"totalDebt":103078739986},{"fiscalYear":2020,"statement":"연결","revenue":452928402735,"operatingIncome":14542186822,"netIncome":-5738069863,"controllingNetIncome":-8522632999,"ebitda":33102358151,"fcff":10022077956,"cfo":20066183435,"capex":14642086383,"totalAssets":473214226600,"totalLiabilities":352222461499,"totalEquity":120991765101,"cash":32060606357,"totalDebt":105853715811},{"fiscalYear":2021,"statement":"연결","revenue":511973797943,"operatingIncome":13157340613,"netIncome":1985111466,"controllingNetIncome":-2169453098,"ebitda":17997880041,"fcff":-35269816669,"cfo":-13743011381,"capex":27975859334,"totalAssets":594393688298,"totalLiabilities":455486600368,"totalEquity":138907087930,"cash":47577577293,"totalDebt":161402284066},{"fiscalYear":2022,"statement":"연결","revenue":536676753422,"operatingIncome":22205091521,"netIncome":-24285822987,"controllingNetIncome":-38142849066,"ebitda":67635852204,"fcff":6382079651,"cfo":15443553363,"capex":18391782042,"totalAssets":543210276853,"totalLiabilities":431957816260,"totalEquity":111252460593,"cash":53723846072,"totalDebt":141890373464},{"fiscalYear":2023,"statement":"연결","revenue":32790275265,"operatingIncome":-29945679316,"netIncome":-177163487018,"controllingNetIncome":-171786992356,"ebitda":74004198882,"fcff":8116511494,"cfo":16738336247,"capex":16321110062,"totalAssets":74273121353,"totalLiabilities":202256217483,"totalEquity":-127983096130,"cash":8742324285,"totalDebt":3734676036},{"fiscalYear":2024,"statement":"연결","revenue":32380378302,"operatingIncome":-8564101590,"netIncome":113530380434,"controllingNetIncome":114235074114,"ebitda":-7235670637,"fcff":-3143466536,"cfo":-2455437285,"capex":1720469407,"totalAssets":66061636175,"totalLiabilities":39899647221,"totalEquity":26161988954,"cash":4164577918,"totalDebt":824764895},{"fiscalYear":2025,"statement":"연결","revenue":40170942353,"operatingIncome":3227554944,"netIncome":5755172432,"controllingNetIncome":4164368888,"ebitda":13365221413,"fcff":-2560301687,"cfo":6030528715,"capex":9292895713,"totalAssets":51227285240,"totalLiabilities":19126231020,"totalEquity":32101054220,"cash":6588641515,"totalDebt":9688756510}],"quarterly":[{"stockCode":"000300","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10302955359,"operatingIncome":4248147888,"netIncome":2886336997,"prevYearRevenue":6439732934,"prevYearOperatingIncome":-877094908,"prevYearNetIncome":6473274740,"source":"11014","updatedAt":"2026-08-26T22:25:02.893Z"},{"stockCode":"000300","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13235395240,"operatingIncome":531246278,"netIncome":1895562687,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:02.897Z"},{"stockCode":"000300","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":14362494682,"operatingIncome":281541667,"netIncome":167820630,"prevYearRevenue":9776989657,"prevYearOperatingIncome":153515314,"prevYearNetIncome":411184753,"source":"11013","updatedAt":"2026-08-26T22:25:02.405Z"},{"stockCode":"000300","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":7815513602,"operatingIncome":-1910947440,"netIncome":null,"prevYearRevenue":5562111868,"prevYearOperatingIncome":-1967755793,"prevYearNetIncome":null,"source":"11012","updatedAt":"2026-08-26T22:25:02.648Z"}]}