{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032190","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":"032190","name":"다우데이타","market":"KOSDAQ","sector":"기계장비 및 관련 물품 도매업","lastPrice":19820,"marketCap":759106000000,"sharesOutstanding":38300000,"asOf":"2026-09-26T15:09:35.343Z"},"valuation":{"fiscalYear":2025,"per":3.47,"perTtm":0.42,"ttmPeriod":"25Q3~26Q2","pbr":0.47,"psr":0.04,"evEbitda":19.26,"ev":34258107645917,"fcff":-5888486400376,"fcffYield":-0.1719,"roe":0.1476,"revenueGrowth":{"y1":0.4875,"y3":0.228,"y5":0.2671},"operatingIncomeGrowth":{"y1":0.3267,"y3":0.2724,"y5":0.0868},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.068Z"},"price":{"high52w":30600,"low52w":16420,"fromHigh":-0.3523,"returns":[{"label":"1개월","value":-0.009},{"label":"3개월","value":0.1812},{"label":"6개월","value":-0.1793},{"label":"1년","value":0.1122},{"label":"3년","value":0.5496},{"label":"5년","value":0.4467}]},"dividends":[{"fiscalYear":2025,"dps":550,"yieldPct":2.8,"payoutPct":9.63},{"fiscalYear":2024,"dps":450,"yieldPct":4.29,"payoutPct":10.49},{"fiscalYear":2023,"dps":250,"yieldPct":1.84,"payoutPct":15.06},{"fiscalYear":2022,"dps":300,"yieldPct":0.98,"payoutPct":5.64},{"fiscalYear":2021,"dps":300,"yieldPct":2.04,"payoutPct":7.82},{"fiscalYear":2020,"dps":250,"yieldPct":1.97,"payoutPct":9.96},{"fiscalYear":2019,"dps":180,"yieldPct":2.1,"payoutPct":9.9},{"fiscalYear":2018,"dps":160,"yieldPct":1.7,"payoutPct":5.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":2525297691733,"operatingIncome":361633241425,"netIncome":232911621323,"controllingNetIncome":33061177284,"ebitda":386312159672,"fcff":-1368622897422,"cfo":-1417708585008,"capex":46288659649,"totalAssets":19770709816406,"totalLiabilities":17193590583053,"totalEquity":2577119233353,"cash":546138982049,"totalDebt":6721774538211},{"fiscalYear":2019,"statement":"연결","revenue":3261975998573,"operatingIncome":558977519864,"netIncome":408847437502,"controllingNetIncome":68248791681,"ebitda":null,"fcff":-2842445702146,"cfo":-2914536859734,"capex":90761851937,"totalAssets":25214812744391,"totalLiabilities":22437866875674,"totalEquity":2776945868717,"cash":393922009805,"totalDebt":9844166184666},{"fiscalYear":2020,"statement":"연결","revenue":5525667071334,"operatingIncome":1055322547887,"netIncome":657982443363,"controllingNetIncome":96113890107,"ebitda":1132435904075,"fcff":-1241682860045,"cfo":-1323000739293,"capex":55178565275,"totalAssets":38997606367967,"totalLiabilities":35679440126580,"totalEquity":3318166241387,"cash":1294569126545,"totalDebt":12103301685516},{"fiscalYear":2021,"statement":"연결","revenue":6580054062920,"operatingIncome":1315452190595,"netIncome":901828775494,"controllingNetIncome":146991849773,"ebitda":null,"fcff":-3338264142991,"cfo":-3421598421532,"capex":68170117296,"totalAssets":47001465112672,"totalLiabilities":42134095985742,"totalEquity":4867369126930,"cash":1462731193215,"totalDebt":15676478687165},{"fiscalYear":2022,"statement":"연결","revenue":9747210930928,"operatingIncome":776695601049,"netIncome":733829683806,"controllingNetIncome":203727236792,"ebitda":841702902462,"fcff":-1567574264365,"cfo":-1936429597975,"capex":105331244191,"totalAssets":49874925681578,"totalLiabilities":44437568870718,"totalEquity":5437356810860,"cash":1640410523289,"totalDebt":18394094961299},{"fiscalYear":2023,"statement":"연결","revenue":10334025110546,"operatingIncome":667942798550,"netIncome":442895796585,"controllingNetIncome":63570118645,"ebitda":800275576094,"fcff":-1472959708105,"cfo":-2035425914358,"capex":113711408249,"totalAssets":53939863207453,"totalLiabilities":48223589793288,"totalEquity":5716273414165,"cash":376218124733,"totalDebt":86146756639},{"fiscalYear":2024,"statement":"연결","revenue":12136122777332,"operatingIncome":1205869585426,"netIncome":865904046216,"controllingNetIncome":164325141215,"ebitda":1376389370655,"fcff":-4113728564007,"cfo":-4860733452404,"capex":77115837868,"totalAssets":57757101613902,"totalLiabilities":51286171478053,"totalEquity":6470930135849,"cash":2185887516151,"totalDebt":25818257604510},{"fiscalYear":2025,"statement":"연결","revenue":18051961355773,"operatingIncome":1599880586198,"netIncome":1199682970007,"controllingNetIncome":218813594173,"ebitda":1778802493105,"fcff":-5888486400376,"cfo":-6533460947223,"capex":154557644312,"totalAssets":83638241038415,"totalLiabilities":75926346613997,"totalEquity":7711894424418,"cash":2733751140623,"totalDebt":36232752786540}],"quarterly":[{"stockCode":"032190","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3599354705641,"operatingIncome":442010422278,"netIncome":335526601350,"prevYearRevenue":2925682485111,"prevYearOperatingIncome":296478347786,"prevYearNetIncome":218308508299,"source":"11014","updatedAt":"2026-08-26T22:20:58.835Z"},{"stockCode":"032190","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5847092046769,"operatingIncome":369246399750,"netIncome":296222480779,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:58.840Z"},{"stockCode":"032190","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9637213171706,"operatingIncome":647315775951,"netIncome":482609159355,"prevYearRevenue":3876535890493,"prevYearOperatingIncome":349834436253,"prevYearNetIncome":240344123774,"source":"11013","updatedAt":"2026-08-26T22:20:58.306Z"},{"stockCode":"032190","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":16370867719465,"operatingIncome":831560581237,"netIncome":684798148869,"prevYearRevenue":4728978712870,"prevYearOperatingIncome":438789327917,"prevYearNetIncome":327589764104,"source":"11012","updatedAt":"2026-08-26T22:20:58.573Z"}]}