{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/031860","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":"031860","name":"디에이치엑스컴퍼니","market":"KOSDAQ","sector":"상품 종합 도매업","lastPrice":6930,"marketCap":18714756060,"sharesOutstanding":2700542,"asOf":"2026-09-26T15:09:35.343Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.84,"psr":1.29,"evEbitda":null,"ev":24193832738,"fcff":-10288837878,"fcffYield":-0.4253,"roe":-0.9422,"revenueGrowth":{"y1":0.5205,"y3":0.2024,"y5":-0.0141},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.102Z"},"price":{"high52w":8410,"low52w":2650,"fromHigh":-0.176,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0.1324},{"label":"1년","value":-0.0965},{"label":"3년","value":-0.949},{"label":"5년","value":-0.9664}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":10306353261,"operatingIncome":-3601172820,"netIncome":-4486877097,"controllingNetIncome":-3621161213,"ebitda":-3148499923,"fcff":-5168991667,"cfo":-5233855828,"capex":199690885,"totalAssets":30673404611,"totalLiabilities":13368349892,"totalEquity":17305054719,"cash":1181204787,"totalDebt":1424753629},{"fiscalYear":2019,"statement":"연결","revenue":15368804915,"operatingIncome":-7886863948,"netIncome":-7301061671,"controllingNetIncome":-6071037232,"ebitda":null,"fcff":-4161450309,"cfo":-4380657589,"capex":160266306,"totalAssets":68332140410,"totalLiabilities":45549479475,"totalEquity":22782660935,"cash":7361952919,"totalDebt":1781045285},{"fiscalYear":2020,"statement":"연결","revenue":15579804463,"operatingIncome":-6360929243,"netIncome":-15555034982,"controllingNetIncome":-14126616298,"ebitda":-3240228521,"fcff":-4081678013,"cfo":-4459507676,"capex":229199201,"totalAssets":61223545316,"totalLiabilities":11489865946,"totalEquity":49733679370,"cash":16566674560,"totalDebt":877846051},{"fiscalYear":2021,"statement":"연결","revenue":25439380580,"operatingIncome":-8640374457,"netIncome":-16055232401,"controllingNetIncome":-15171491794,"ebitda":-6451457019,"fcff":-11157088761,"cfo":-12326264146,"capex":132316597,"totalAssets":64907427140,"totalLiabilities":26671460498,"totalEquity":38235966642,"cash":3622226954,"totalDebt":961021562},{"fiscalYear":2022,"statement":"연결","revenue":8348605577,"operatingIncome":-6474345726,"netIncome":-15192557773,"controllingNetIncome":-14507129698,"ebitda":-6320728147,"fcff":-10882957760,"cfo":-11347175039,"capex":131714672,"totalAssets":82927763581,"totalLiabilities":23066897644,"totalEquity":59860865937,"cash":1538274859,"totalDebt":458992376},{"fiscalYear":2023,"statement":"연결","revenue":11308943767,"operatingIncome":-13071378512,"netIncome":-32501586699,"controllingNetIncome":-31732345265,"ebitda":-12995460334,"fcff":-7263766241,"cfo":-7492402137,"capex":44698515,"totalAssets":66082716379,"totalLiabilities":6333663136,"totalEquity":59749053243,"cash":7394698841,"totalDebt":619182324},{"fiscalYear":2024,"statement":"연결","revenue":9544054643,"operatingIncome":-6120112317,"netIncome":-18268232761,"controllingNetIncome":-17588221453,"ebitda":null,"fcff":-5623318283,"cfo":-5684379925,"capex":136152701,"totalAssets":56156827002,"totalLiabilities":8910079354,"totalEquity":47246747648,"cash":8438185633,"totalDebt":5192313642},{"fiscalYear":2025,"statement":"연결","revenue":14511575130,"operatingIncome":-7832925189,"netIncome":-34351985791,"controllingNetIncome":-33185943418,"ebitda":null,"fcff":-10288837878,"cfo":-8861455699,"capex":1499594626,"totalAssets":40724378379,"totalLiabilities":20467402723,"totalEquity":20256975656,"cash":771483309,"totalDebt":6250559987}],"quarterly":[{"stockCode":"031860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4008754123,"operatingIncome":-1497025848,"netIncome":-1848689567,"prevYearRevenue":1602017027,"prevYearOperatingIncome":-2192705654,"prevYearNetIncome":-3855952285,"source":"11014","updatedAt":"2026-08-26T22:35:00.550Z"},{"stockCode":"031860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3036763181,"operatingIncome":-2461686612,"netIncome":-23475015406,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:00.557Z"},{"stockCode":"031860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3194558301,"operatingIncome":-1941524823,"netIncome":-1904646855,"prevYearRevenue":3771313041,"prevYearOperatingIncome":-1974402085,"prevYearNetIncome":-2664954359,"source":"11013","updatedAt":"2026-08-26T22:35:00.000Z"},{"stockCode":"031860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3418347016,"operatingIncome":-1140171905,"netIncome":-1485396327,"prevYearRevenue":3694744785,"prevYearOperatingIncome":-1899810644,"prevYearNetIncome":-6363326459,"source":"11012","updatedAt":"2026-08-26T22:35:00.277Z"}]}