{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/066620","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":"066620","name":"국보디자인","market":"KOSDAQ","sector":"실내건축 및 건축마무리 공사업","lastPrice":24950,"marketCap":187125000000,"sharesOutstanding":7500000,"asOf":"2026-09-26T15:09:35.401Z"},"valuation":{"fiscalYear":2025,"per":4.71,"perTtm":1.69,"ttmPeriod":"25Q3~26Q2","pbr":0.58,"psr":0.43,"evEbitda":null,"ev":107874328485,"fcff":null,"fcffYield":null,"roe":0.1315,"revenueGrowth":{"y1":0.0409,"y3":0.0507,"y5":0.0878},"operatingIncomeGrowth":{"y1":0.0974,"y3":0.1674,"y5":0.1219},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.879Z"},"price":{"high52w":26500,"low52w":19940,"fromHigh":-0.0585,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0.0396},{"label":"6개월","value":0.0778},{"label":"1년","value":0.1909},{"label":"3년","value":0.8703},{"label":"5년","value":0.1825}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":2.15,"payoutPct":8.5},{"fiscalYear":2024,"dps":500,"yieldPct":2.76,"payoutPct":8.1},{"fiscalYear":2023,"dps":400,"yieldPct":2.8,"payoutPct":9.5},{"fiscalYear":2022,"dps":400,"yieldPct":2.42,"payoutPct":13.1},{"fiscalYear":2021,"dps":340,"yieldPct":1.61,"payoutPct":11.9},{"fiscalYear":2020,"dps":320,"yieldPct":1.84,"payoutPct":10.9},{"fiscalYear":2019,"dps":300,"yieldPct":1.76,"payoutPct":12.8},{"fiscalYear":2018,"dps":280,"yieldPct":2.05,"payoutPct":14.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":254259835258,"operatingIncome":16463396784,"netIncome":13872876052,"controllingNetIncome":13872876052,"ebitda":16806982287,"fcff":null,"cfo":2672078271,"capex":null,"totalAssets":175036783665,"totalLiabilities":66436345661,"totalEquity":108600438004,"cash":16160182494,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":269005976033,"operatingIncome":11557297792,"netIncome":15942955722,"controllingNetIncome":15942955722,"ebitda":12135128068,"fcff":5373776772,"cfo":5879030370,"capex":630597345,"totalAssets":222514980002,"totalLiabilities":99151095651,"totalEquity":123363884351,"cash":15351377043,"totalDebt":308327015},{"fiscalYear":2020,"statement":"연결","revenue":288138989209,"operatingIncome":25743067446,"netIncome":20099537688,"controllingNetIncome":20099537688,"ebitda":26290147655,"fcff":null,"cfo":34430453999,"capex":null,"totalAssets":269228220047,"totalLiabilities":103204016581,"totalEquity":166024203466,"cash":31271562336,"totalDebt":97278228},{"fiscalYear":2021,"statement":"연결","revenue":323028432200,"operatingIncome":25746456454,"netIncome":19541504067,"controllingNetIncome":19541504067,"ebitda":25749602730,"fcff":12049976015,"cfo":12124009914,"capex":78600000,"totalAssets":345307221104,"totalLiabilities":117860064531,"totalEquity":227447156573,"cash":24347246837,"totalDebt":132093978},{"fiscalYear":2022,"statement":"연결","revenue":378387843965,"operatingIncome":28764824075,"netIncome":20867524038,"controllingNetIncome":20867524038,"ebitda":null,"fcff":null,"cfo":23644350334,"capex":null,"totalAssets":273481437394,"totalLiabilities":127754640757,"totalEquity":145726796637,"cash":78119542337,"totalDebt":706320495},{"fiscalYear":2023,"statement":"연결","revenue":401268154696,"operatingIncome":32409587505,"netIncome":27637070850,"controllingNetIncome":27637070850,"ebitda":null,"fcff":null,"cfo":42209890845,"capex":null,"totalAssets":337469311935,"totalLiabilities":126924813952,"totalEquity":210544497983,"cash":112686572828,"totalDebt":477636688},{"fiscalYear":2024,"statement":"연결","revenue":421641298281,"operatingIncome":41699899386,"netIncome":40722225473,"controllingNetIncome":40722225473,"ebitda":null,"fcff":null,"cfo":29019557898,"capex":null,"totalAssets":427011513582,"totalLiabilities":147198541758,"totalEquity":279812971824,"cash":81115555321,"totalDebt":434335557},{"fiscalYear":2025,"statement":"연결","revenue":438886977675,"operatingIncome":45761779944,"netIncome":39694649005,"controllingNetIncome":39694649005,"ebitda":null,"fcff":null,"cfo":39624899241,"capex":null,"totalAssets":473184375736,"totalLiabilities":149236288480,"totalEquity":323948087256,"cash":79899099115,"totalDebt":648427600}],"quarterly":[{"stockCode":"066620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":115877588594,"operatingIncome":7793424355,"netIncome":19438333329,"prevYearRevenue":106343792998,"prevYearOperatingIncome":16128887856,"prevYearNetIncome":8055451563,"source":"11014","updatedAt":"2026-08-26T22:24:40.047Z"},{"stockCode":"066620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":101783263188,"operatingIncome":9661040078,"netIncome":2902064811,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:40.048Z"},{"stockCode":"066620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":102194858659,"operatingIncome":15465352454,"netIncome":13556143602,"prevYearRevenue":101949333821,"prevYearOperatingIncome":17103829186,"prevYearNetIncome":7612598921,"source":"11013","updatedAt":"2026-08-26T22:24:39.527Z"},{"stockCode":"066620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":105617551515,"operatingIncome":7083761311,"netIncome":74730394455,"prevYearRevenue":119276792072,"prevYearOperatingIncome":11203486325,"prevYearNetIncome":9741651944,"source":"11012","updatedAt":"2026-08-26T22:24:39.784Z"}]}