{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/013570","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":"013570","name":"디와이","market":"KOSPI","sector":"기타 금융업","lastPrice":4145,"marketCap":109094878785,"sharesOutstanding":26319633,"asOf":"2026-09-26T15:09:35.313Z"},"valuation":{"fiscalYear":2025,"per":7.76,"perTtm":2.68,"ttmPeriod":"25Q3~26Q2","pbr":0.28,"psr":0.09,"evEbitda":2.17,"ev":181635666803,"fcff":-15938971518,"fcffYield":-0.0878,"roe":0.0362,"revenueGrowth":{"y1":0.0655,"y3":0.0437,"y5":0.0954},"operatingIncomeGrowth":{"y1":0.3491,"y3":0.1344,"y5":0.0287},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.369Z"},"price":{"high52w":5550,"low52w":3635,"fromHigh":-0.2532,"returns":[{"label":"1개월","value":-0.0654},{"label":"3개월","value":0.0922},{"label":"6개월","value":-0.1626},{"label":"1년","value":-0.0416},{"label":"3년","value":-0.3767},{"label":"5년","value":-0.2338}]},"dividends":[{"fiscalYear":2025,"dps":170,"yieldPct":3.24,"payoutPct":31.83},{"fiscalYear":2024,"dps":120,"yieldPct":3.08,"payoutPct":13.46},{"fiscalYear":2023,"dps":150,"yieldPct":2.57,"payoutPct":20.37},{"fiscalYear":2022,"dps":120,"yieldPct":2.24,"payoutPct":null},{"fiscalYear":2021,"dps":120,"yieldPct":1.87,"payoutPct":null},{"fiscalYear":2020,"dps":100,"yieldPct":2.25,"payoutPct":null},{"fiscalYear":2019,"dps":150,"yieldPct":2.62,"payoutPct":23.2},{"fiscalYear":2018,"dps":150,"yieldPct":2.64,"payoutPct":63.82}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":891001641018,"operatingIncome":46337621791,"netIncome":22669609519,"controllingNetIncome":5965337349,"ebitda":72338429690,"fcff":16108185611,"cfo":53191107025,"capex":41072783617,"totalAssets":742531917146,"totalLiabilities":296690379421,"totalEquity":445841537725,"cash":53783857866,"totalDebt":146167610013},{"fiscalYear":2019,"statement":"연결","revenue":854259223706,"operatingIncome":44099153547,"netIncome":32061558859,"controllingNetIncome":16408608183,"ebitda":73351802834,"fcff":39014869800,"cfo":79759173038,"capex":45140809819,"totalAssets":754539000888,"totalLiabilities":280209603778,"totalEquity":474329397110,"cash":75730551469,"totalDebt":130045072325},{"fiscalYear":2020,"statement":"연결","revenue":789428571859,"operatingIncome":41721199991,"netIncome":2967607435,"controllingNetIncome":-11703381771,"ebitda":106780056621,"fcff":26225728443,"cfo":61145644609,"capex":37298717728,"totalAssets":795605264678,"totalLiabilities":328425724543,"totalEquity":467179540135,"cash":99341582284,"totalDebt":156627263453},{"fiscalYear":2021,"statement":"연결","revenue":998349819087,"operatingIncome":46788190051,"netIncome":11599269198,"controllingNetIncome":-7016572431,"ebitda":84389741987,"fcff":-7538999332,"cfo":26102931736,"capex":35908594539,"totalAssets":859972554946,"totalLiabilities":361846877297,"totalEquity":498125677649,"cash":103034446978,"totalDebt":165255381529},{"fiscalYear":2022,"statement":"연결","revenue":1094816896212,"operatingIncome":32920856088,"netIncome":7650979674,"controllingNetIncome":-4318413856,"ebitda":80046924313,"fcff":31294326261,"cfo":61144450813,"capex":33206870895,"totalAssets":861083032957,"totalLiabilities":356698974017,"totalEquity":504384058940,"cash":128638443820,"totalDebt":156094660291},{"fiscalYear":2023,"statement":"연결","revenue":1191171302146,"operatingIncome":43299144216,"netIncome":35412223741,"controllingNetIncome":18169648697,"ebitda":70534387948,"fcff":21308825112,"cfo":55771010466,"capex":40769250226,"totalAssets":930244752630,"totalLiabilities":399687967327,"totalEquity":530556785303,"cash":144960848980,"totalDebt":22523217096},{"fiscalYear":2024,"statement":"연결","revenue":1168278437513,"operatingIncome":35621946421,"netIncome":34984637348,"controllingNetIncome":22000179366,"ebitda":51926745035,"fcff":-69335902031,"cfo":34251346908,"capex":110153472859,"totalAssets":1003494179959,"totalLiabilities":423003601657,"totalEquity":580490578302,"cash":130414763478,"totalDebt":4110529081},{"fiscalYear":2025,"statement":"연결","revenue":1244837492114,"operatingIncome":48056322293,"netIncome":30018364162,"controllingNetIncome":14055988451,"ebitda":83659008648,"fcff":-15938971518,"cfo":37915826034,"capex":60717823683,"totalAssets":1054827672822,"totalLiabilities":454238813816,"totalEquity":600588859006,"cash":130371226096,"totalDebt":202912014114}],"quarterly":[{"stockCode":"013570","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":299317317014,"operatingIncome":13057318914,"netIncome":12761800036,"prevYearRevenue":276290962386,"prevYearOperatingIncome":5536070265,"prevYearNetIncome":-311693440,"source":"11014","updatedAt":"2026-08-26T22:26:42.215Z"},{"stockCode":"013570","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":314942516531,"operatingIncome":3973293247,"netIncome":161829041,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:42.217Z"},{"stockCode":"013570","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":331466081746,"operatingIncome":8353016506,"netIncome":7685961159,"prevYearRevenue":312201945344,"prevYearOperatingIncome":16561983632,"prevYearNetIncome":13409392394,"source":"11013","updatedAt":"2026-08-26T22:26:41.687Z"},{"stockCode":"013570","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":370529148216,"operatingIncome":23953781821,"netIncome":20170716285,"prevYearRevenue":318375713225,"prevYearOperatingIncome":14463726500,"prevYearNetIncome":3685342691,"source":"11012","updatedAt":"2026-08-26T22:26:41.926Z"}]}