{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/033130","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":"033130","name":"디지틀조선","market":"KOSDAQ","sector":"자료처리, 호스팅, 포털 및 기타 인터넷 정보매개 서비스업","lastPrice":1748,"marketCap":64877486716,"sharesOutstanding":37115267,"asOf":"2026-09-26T15:09:35.346Z"},"valuation":{"fiscalYear":2025,"per":11.91,"perTtm":6.74,"ttmPeriod":"25Q3~26Q2","pbr":0.71,"psr":1.63,"evEbitda":9.1,"ev":67353515306,"fcff":-2708999211,"fcffYield":-0.0402,"roe":0.0606,"revenueGrowth":{"y1":0.0797,"y3":0.0475,"y5":0.0562},"operatingIncomeGrowth":{"y1":1.3294,"y3":0.3878,"y5":0.3042},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.116Z"},"price":{"high52w":3050,"low52w":1385,"fromHigh":-0.4269,"returns":[{"label":"1개월","value":-0.0848},{"label":"3개월","value":-0.0305},{"label":"6개월","value":-0.3972},{"label":"1년","value":0.1568},{"label":"3년","value":-0.1389},{"label":"5년","value":-0.4477}]},"dividends":[{"fiscalYear":2025,"dps":40,"yieldPct":2.4,"payoutPct":27.42},{"fiscalYear":2024,"dps":30,"yieldPct":1.8,"payoutPct":29.58},{"fiscalYear":2023,"dps":20,"yieldPct":0.9,"payoutPct":22.31},{"fiscalYear":2022,"dps":20,"yieldPct":0.8,"payoutPct":27},{"fiscalYear":2021,"dps":20,"yieldPct":0.7,"payoutPct":27.71},{"fiscalYear":2020,"dps":20,"yieldPct":0.7,"payoutPct":40.49},{"fiscalYear":2019,"dps":30,"yieldPct":1.4,"payoutPct":32.15},{"fiscalYear":2018,"dps":40,"yieldPct":2.2,"payoutPct":28.89}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":39679633237,"operatingIncome":6363293617,"netIncome":5140109812,"controllingNetIncome":5161224079,"ebitda":7226167220,"fcff":5219956105,"cfo":5504110720,"capex":284154615,"totalAssets":80641711176,"totalLiabilities":7016117566,"totalEquity":73625593610,"cash":8576126848,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":33842795694,"operatingIncome":2936470907,"netIncome":3463027410,"controllingNetIncome":3409150044,"ebitda":3564029537,"fcff":5819982861,"cfo":5954322957,"capex":209193360,"totalAssets":85853679108,"totalLiabilities":8595902828,"totalEquity":77257776280,"cash":9341818529,"totalDebt":908282703},{"fiscalYear":2020,"statement":"연결","revenue":30361095709,"operatingIncome":1459673258,"netIncome":1833291716,"controllingNetIncome":1801154933,"ebitda":1962136975,"fcff":4378100242,"cfo":4783231522,"capex":445626369,"totalAssets":85035320205,"totalLiabilities":5972241203,"totalEquity":79063079002,"cash":7410205464,"totalDebt":124043215},{"fiscalYear":2021,"statement":"연결","revenue":33451533740,"operatingIncome":2127993458,"netIncome":2678488395,"controllingNetIncome":2732058042,"ebitda":2819510920,"fcff":5002143730,"cfo":6162964248,"capex":1188618292,"totalAssets":93170918046,"totalLiabilities":10207562992,"totalEquity":82963355054,"cash":10195176179,"totalDebt":2188747006},{"fiscalYear":2022,"statement":"연결","revenue":34714775588,"operatingIncome":2060791123,"netIncome":2748803667,"controllingNetIncome":2786958531,"ebitda":2726840626,"fcff":4286044708,"cfo":5620342695,"capex":1422478977,"totalAssets":90954706515,"totalLiabilities":8822046478,"totalEquity":82132660037,"cash":8158716845,"totalDebt":1433034663},{"fiscalYear":2023,"statement":"연결","revenue":36571550723,"operatingIncome":2174982408,"netIncome":3324754728,"controllingNetIncome":3417378848,"ebitda":2908428205,"fcff":4132452854,"cfo":6334620449,"capex":2297738731,"totalAssets":95889080585,"totalLiabilities":10719723032,"totalEquity":85169357553,"cash":8424768867,"totalDebt":4037011355},{"fiscalYear":2024,"statement":"연결","revenue":36955034215,"operatingIncome":2364890239,"netIncome":3754845737,"controllingNetIncome":3782771411,"ebitda":3105068429,"fcff":4882254437,"cfo":5984014167,"capex":1213346352,"totalAssets":97987729519,"totalLiabilities":10025032610,"totalEquity":87962696909,"cash":13759797543,"totalDebt":3110718028},{"fiscalYear":2025,"statement":"연결","revenue":39901898759,"operatingIncome":5508704439,"netIncome":5413837419,"controllingNetIncome":5448985713,"ebitda":7399997351,"fcff":-2708999211,"cfo":8505656918,"capex":11474985828,"totalAssets":107456359983,"totalLiabilities":15284733173,"totalEquity":92171626810,"cash":7275339073,"totalDebt":9751367663}],"quarterly":[{"stockCode":"033130","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10011953446,"operatingIncome":2196614843,"netIncome":1938105307,"prevYearRevenue":9319380765,"prevYearOperatingIncome":869244232,"prevYearNetIncome":1129984770,"source":"11014","updatedAt":"2026-08-26T22:29:07.974Z"},{"stockCode":"033130","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":11559590285,"operatingIncome":2235384915,"netIncome":2284593834,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:07.978Z"},{"stockCode":"033130","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10256769326,"operatingIncome":2382843228,"netIncome":2180349946,"prevYearRevenue":8216848515,"prevYearOperatingIncome":-1013443809,"prevYearNetIncome":-404286830,"source":"11013","updatedAt":"2026-08-26T22:29:07.439Z"},{"stockCode":"033130","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11215793506,"operatingIncome":3750191061,"netIncome":3221593466,"prevYearRevenue":10113506513,"prevYearOperatingIncome":2090148490,"prevYearNetIncome":1595425108,"source":"11012","updatedAt":"2026-08-26T22:29:07.677Z"}]}