{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/012030","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":"012030","name":"DB","market":"KOSPI","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":1696,"marketCap":341190990368,"sharesOutstanding":201173933,"asOf":"2026-09-26T15:09:35.309Z"},"valuation":{"fiscalYear":2025,"per":6.94,"perTtm":5,"ttmPeriod":"25Q3~26Q2","pbr":0.76,"psr":0.53,"evEbitda":13.64,"ev":614290615481,"fcff":22486335288,"fcffYield":0.0366,"roe":0.1167,"revenueGrowth":{"y1":0.0954,"y3":0.1704,"y5":0.1875},"operatingIncomeGrowth":{"y1":0.4041,"y3":0.2078,"y5":0.0913},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.268Z"},"price":{"high52w":2400,"low52w":1311,"fromHigh":-0.2933,"returns":[{"label":"1개월","value":0.1514},{"label":"3개월","value":-0.0773},{"label":"6개월","value":-0.0064},{"label":"1년","value":0.1114},{"label":"3년","value":-0.0445},{"label":"5년","value":0.6152}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2024,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2023,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2022,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2021,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2020,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2019,"dps":0,"yieldPct":0,"payoutPct":0},{"fiscalYear":2018,"dps":0,"yieldPct":0,"payoutPct":0}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":237112635578,"operatingIncome":1577098671,"netIncome":-3975419555,"controllingNetIncome":-3975419555,"ebitda":10951550855,"fcff":9125227125,"cfo":6756873010,"capex":916704771,"totalAssets":288416200594,"totalLiabilities":150848167221,"totalEquity":137568033373,"cash":27940938155,"totalDebt":74247928912},{"fiscalYear":2019,"statement":"연결","revenue":238505592826,"operatingIncome":18493009586,"netIncome":4404485641,"controllingNetIncome":4404485641,"ebitda":30682503829,"fcff":33471997233,"cfo":31005214654,"capex":1263431902,"totalAssets":363158130330,"totalLiabilities":152166922511,"totalEquity":210991207819,"cash":24369948290,"totalDebt":78187261959},{"fiscalYear":2020,"statement":"연결","revenue":272445840062,"operatingIncome":26874196003,"netIncome":6271086203,"controllingNetIncome":6271086203,"ebitda":30840467110,"fcff":20050203252,"cfo":18194187310,"capex":1076664087,"totalAssets":472491491069,"totalLiabilities":158786944335,"totalEquity":313704546734,"cash":18523471890,"totalDebt":68510563615},{"fiscalYear":2021,"statement":"연결","revenue":326914604920,"operatingIncome":23472667404,"netIncome":21705064303,"controllingNetIncome":21705064303,"ebitda":27522756304,"fcff":20308807427,"cfo":18587524770,"capex":1085739037,"totalAssets":601998919354,"totalLiabilities":164214796554,"totalEquity":437784122800,"cash":16709576793,"totalDebt":54347497954},{"fiscalYear":2022,"statement":"연결","revenue":401345502158,"operatingIncome":23608623380,"netIncome":5713047702,"controllingNetIncome":5713047702,"ebitda":27695130345,"fcff":28079432272,"cfo":27104961664,"capex":1022797434,"totalAssets":414317384772,"totalLiabilities":129333891166,"totalEquity":284983493606,"cash":26029808833,"totalDebt":6309633653},{"fiscalYear":2023,"statement":"연결","revenue":458583862804,"operatingIncome":37022768314,"netIncome":20304876781,"controllingNetIncome":109943235541,"ebitda":41136475421,"fcff":51221396251,"cfo":52445093162,"capex":3191209340,"totalAssets":879384841947,"totalLiabilities":484173981399,"totalEquity":395210860548,"cash":210248159158,"totalDebt":178096660887},{"fiscalYear":2024,"statement":"연결","revenue":587435690902,"operatingIncome":29627168728,"netIncome":92786487012,"controllingNetIncome":92310411220,"ebitda":36037322292,"fcff":-77860265947,"cfo":2261866656,"capex":91297503469,"totalAssets":870058289785,"totalLiabilities":475782051448,"totalEquity":394276238337,"cash":73621537453,"totalDebt":337130058665},{"fiscalYear":2025,"statement":"연결","revenue":643464276938,"operatingIncome":41599355858,"netIncome":49444247001,"controllingNetIncome":49160309181,"ebitda":45020450548,"fcff":22486335288,"cfo":15233867779,"capex":3980902796,"totalAssets":989492189762,"totalLiabilities":539248967328,"totalEquity":450243222434,"cash":63947241843,"totalDebt":337046866956}],"quarterly":[{"stockCode":"012030","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":159312078497,"operatingIncome":13002957180,"netIncome":26719841231,"prevYearRevenue":137977788694,"prevYearOperatingIncome":7376901991,"prevYearNetIncome":61284574007,"source":"11014","updatedAt":"2026-08-26T22:22:58.867Z"},{"stockCode":"012030","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":192145739151,"operatingIncome":2363280309,"netIncome":-13404148282,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:58.870Z"},{"stockCode":"012030","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":166769504270,"operatingIncome":18735711847,"netIncome":29701156405,"prevYearRevenue":141903846269,"prevYearOperatingIncome":17356581190,"prevYearNetIncome":21249730969,"source":"11013","updatedAt":"2026-08-26T22:22:58.340Z"},{"stockCode":"012030","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":229964349367,"operatingIncome":12908986254,"netIncome":25156357828,"prevYearRevenue":150102613021,"prevYearOperatingIncome":8876537179,"prevYearNetIncome":14878823083,"source":"11012","updatedAt":"2026-08-26T22:22:58.585Z"}]}