{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003160","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":"003160","name":"디아이","market":"KOSPI","sector":"측정, 시험, 항해, 제어 및 기타 정밀기기 제조업; 광학기기 제외","lastPrice":34800,"marketCap":984840000000,"sharesOutstanding":28300000,"asOf":"2026-09-26T15:09:35.260Z"},"valuation":{"fiscalYear":2025,"per":193.27,"perTtm":22.3,"ttmPeriod":"25Q3~26Q2","pbr":6.02,"psr":2.28,"evEbitda":21.92,"ev":908375284049,"fcff":15505861960,"fcffYield":0.0171,"roe":0.0321,"revenueGrowth":{"y1":1.0205,"y3":0.2323,"y5":0.2165},"operatingIncomeGrowth":{"y1":10.848,"y3":0.4848,"y5":0.459},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.218Z"},"price":{"high52w":38750,"low52w":15400,"fromHigh":-0.1019,"returns":[{"label":"1개월","value":0.3892},{"label":"3개월","value":0.4622},{"label":"6개월","value":0.0087},{"label":"1년","value":1.2895},{"label":"3년","value":3.8},{"label":"5년","value":3.1928}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":1.2,"payoutPct":127.6},{"fiscalYear":2024,"dps":100,"yieldPct":0.8,"payoutPct":237.5},{"fiscalYear":2023,"dps":100,"yieldPct":1.6,"payoutPct":82.1},{"fiscalYear":2022,"dps":100,"yieldPct":2,"payoutPct":17.7},{"fiscalYear":2021,"dps":200,"yieldPct":2.2,"payoutPct":33.7},{"fiscalYear":2020,"dps":100,"yieldPct":2.3,"payoutPct":47.4},{"fiscalYear":2019,"dps":50,"yieldPct":1.6,"payoutPct":256.5},{"fiscalYear":2018,"dps":50,"yieldPct":1.4,"payoutPct":13.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":195994249820,"operatingIncome":21524010641,"netIncome":14571861394,"controllingNetIncome":10292071767,"ebitda":26116894055,"fcff":-6372693915,"cfo":9181020288,"capex":16094103307,"totalAssets":210488936437,"totalLiabilities":68194414668,"totalEquity":142294521769,"cash":34669343924,"totalDebt":31725705429},{"fiscalYear":2019,"statement":"연결","revenue":109539464715,"operatingIncome":-6535241328,"netIncome":416865516,"controllingNetIncome":558897015,"ebitda":-2023114729,"fcff":-27435831492,"cfo":-13009196025,"capex":15022663168,"totalAssets":214826209392,"totalLiabilities":74417887844,"totalEquity":140408321548,"cash":29977427821,"totalDebt":42161683127},{"fiscalYear":2020,"statement":"연결","revenue":162257537446,"operatingIncome":5521898717,"netIncome":5758267040,"controllingNetIncome":5466723875,"ebitda":11977165293,"fcff":-2043005859,"cfo":10844584607,"capex":13830726967,"totalAssets":228890877783,"totalLiabilities":92401937318,"totalEquity":136488940465,"cash":35751580778,"totalDebt":51547050612},{"fiscalYear":2021,"statement":"연결","revenue":226567361019,"operatingIncome":16476140212,"netIncome":15139406764,"controllingNetIncome":15364034125,"ebitda":20071317980,"fcff":-11630096677,"cfo":-8022787418,"capex":4607118705,"totalAssets":248156661607,"totalLiabilities":96098088340,"totalEquity":152058573267,"cash":26169502580,"totalDebt":51927120214},{"fiscalYear":2022,"statement":"연결","revenue":231004368333,"operatingIncome":11153444246,"netIncome":15165290080,"controllingNetIncome":14600014037,"ebitda":24227941061,"fcff":11997315429,"cfo":16725798388,"capex":6777900989,"totalAssets":274585823020,"totalLiabilities":111206586935,"totalEquity":163379236085,"cash":36156203985,"totalDebt":70070014994},{"fiscalYear":2023,"statement":"연결","revenue":214541934868,"operatingIncome":6139629128,"netIncome":1960664847,"controllingNetIncome":3153533995,"ebitda":9285008503,"fcff":13395221292,"cfo":14884067925,"capex":3452828742,"totalAssets":280589482061,"totalLiabilities":119340063760,"totalEquity":161249418301,"cash":47312346616,"totalDebt":73382222229},{"fiscalYear":2024,"statement":"연결","revenue":213957402579,"operatingIncome":3081395875,"netIncome":2771028466,"controllingNetIncome":1095356869,"ebitda":6419666195,"fcff":-19598295134,"cfo":-14926104193,"capex":7169599861,"totalAssets":319610580416,"totalLiabilities":151870737375,"totalEquity":167739843041,"cash":42986100709,"totalDebt":89134574471},{"fiscalYear":2025,"statement":"연결","revenue":432293560547,"operatingIncome":36508298757,"netIncome":13517288709,"controllingNetIncome":5095642324,"ebitda":41437375305,"fcff":15505861960,"cfo":49033956684,"capex":36164325149,"totalAssets":373777690545,"totalLiabilities":187880357649,"totalEquity":185897332896,"cash":107118966351,"totalDebt":30654250400}],"quarterly":[{"stockCode":"003160","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":109063765753,"operatingIncome":10005315935,"netIncome":7664888529,"prevYearRevenue":54268042747,"prevYearOperatingIncome":-1758906352,"prevYearNetIncome":-2534102996,"source":"11014","updatedAt":"2026-08-26T22:21:05.350Z"},{"stockCode":"003160","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":93914996678,"operatingIncome":4328085256,"netIncome":-10304871565,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:05.352Z"},{"stockCode":"003160","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":105701281780,"operatingIncome":18872013350,"netIncome":14964022867,"prevYearRevenue":110044899084,"prevYearOperatingIncome":9925192259,"prevYearNetIncome":7315443445,"source":"11013","updatedAt":"2026-08-26T22:21:04.826Z"},{"stockCode":"003160","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":168631873359,"operatingIncome":39589999867,"netIncome":31839433080,"prevYearRevenue":119269899032,"prevYearOperatingIncome":12249705307,"prevYearNetIncome":8841828300,"source":"11012","updatedAt":"2026-08-26T22:21:05.101Z"}]}