{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/025440","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":"025440","name":"DH오토웨어","market":"KOSDAQ","sector":"영상 및 음향기기 제조업","lastPrice":3275,"marketCap":31951699100,"sharesOutstanding":9756244,"asOf":"2026-09-26T15:09:35.335Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.6,"psr":0.06,"evEbitda":5.41,"ev":109156267485,"fcff":-37871940108,"fcffYield":-0.347,"roe":-0.4236,"revenueGrowth":{"y1":0.3292,"y3":0.0899,"y5":0.102},"operatingIncomeGrowth":{"y1":-3.5924,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.523Z"},"price":{"high52w":6171.5615,"low52w":3138.0823,"fromHigh":-0.4693,"returns":[{"label":"1개월","value":-0.0282},{"label":"3개월","value":-0.0136},{"label":"6개월","value":-0.0953},{"label":"1년","value":-0.1627},{"label":"3년","value":-0.5825},{"label":"5년","value":-0.8148}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":348076303630,"operatingIncome":-1414247795,"netIncome":-2799943561,"controllingNetIncome":-2791240954,"ebitda":4531862927,"fcff":-852876709,"cfo":5550298043,"capex":7512210305,"totalAssets":109828228405,"totalLiabilities":66792206510,"totalEquity":43036021895,"cash":1590880712,"totalDebt":31418131360},{"fiscalYear":2019,"statement":"연결","revenue":377405556063,"operatingIncome":-6910418804,"netIncome":-9945700054,"controllingNetIncome":-9897642389,"ebitda":-2200191797,"fcff":-1908597540,"cfo":2075385475,"capex":5220976133,"totalAssets":110542670260,"totalLiabilities":72479665704,"totalEquity":38063004556,"cash":2524081832,"totalDebt":39312519761},{"fiscalYear":2020,"statement":"연결","revenue":304179460763,"operatingIncome":1947967263,"netIncome":-312647944,"controllingNetIncome":-408041607,"ebitda":7517690334,"fcff":1230333530,"cfo":6686381930,"capex":6604192017,"totalAssets":115867174771,"totalLiabilities":77379402381,"totalEquity":38487772390,"cash":5311151181,"totalDebt":44297001156},{"fiscalYear":2021,"statement":"연결","revenue":333101577545,"operatingIncome":-4534956686,"netIncome":-10703734207,"controllingNetIncome":-10644767977,"ebitda":1056115475,"fcff":-9342195499,"cfo":-5470872680,"capex":5382014002,"totalAssets":128407322498,"totalLiabilities":93943198911,"totalEquity":34464123587,"cash":5238897631,"totalDebt":57197164639},{"fiscalYear":2022,"statement":"연결","revenue":381809993242,"operatingIncome":2321107281,"netIncome":-4498993744,"controllingNetIncome":-4311633311,"ebitda":10568538271,"fcff":8311743715,"cfo":17123379007,"capex":10491888819,"totalAssets":144949532724,"totalLiabilities":82875662902,"totalEquity":62073869822,"cash":6194925708,"totalDebt":45110034433},{"fiscalYear":2023,"statement":"연결","revenue":393131714023,"operatingIncome":2775900843,"netIncome":650913185,"controllingNetIncome":690653217,"ebitda":null,"fcff":-18358354037,"cfo":7316942774,"capex":27202660922,"totalAssets":177291360105,"totalLiabilities":107744859035,"totalEquity":69546501070,"cash":7935405735,"totalDebt":73240308441},{"fiscalYear":2024,"statement":"연결","revenue":371930569811,"operatingIncome":1896227254,"netIncome":-2401231473,"controllingNetIncome":-2401152360,"ebitda":3810831757,"fcff":-56713023991,"cfo":10081740069,"capex":71436687036,"totalAssets":273442382936,"totalLiabilities":215596992098,"totalEquity":57845390838,"cash":1602373384,"totalDebt":141497052651},{"fiscalYear":2025,"statement":"연결","revenue":494366222632,"operatingIncome":-4915767138,"netIncome":-23455447959,"controllingNetIncome":-23455456728,"ebitda":20161158295,"fcff":-37871940108,"cfo":10204625128,"capex":48076565236,"totalAssets":350053381864,"totalLiabilities":297166404746,"totalEquity":52886977118,"cash":12750161088,"totalDebt":89954729473}],"quarterly":[{"stockCode":"025440","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":134542870696,"operatingIncome":-4671492148,"netIncome":-550238164,"prevYearRevenue":77750671437,"prevYearOperatingIncome":-1172704651,"prevYearNetIncome":-1329002901,"source":"11014","updatedAt":"2026-08-26T22:32:46.583Z"},{"stockCode":"025440","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":146236091107,"operatingIncome":2029372848,"netIncome":-24551970325,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:46.587Z"},{"stockCode":"025440","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":135407515149,"operatingIncome":3160439275,"netIncome":5235739271,"prevYearRevenue":91056339093,"prevYearOperatingIncome":-1402047170,"prevYearNetIncome":1419309916,"source":"11013","updatedAt":"2026-08-26T22:32:46.075Z"},{"stockCode":"025440","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":136173346401,"operatingIncome":-808704777,"netIncome":2465703795,"prevYearRevenue":122530921736,"prevYearOperatingIncome":-871600668,"prevYearNetIncome":227450614,"source":"11012","updatedAt":"2026-08-26T22:32:46.318Z"}]}