{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/077360","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":"077360","name":"덕산하이메탈","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":12930,"marketCap":587500435860,"sharesOutstanding":45437002,"asOf":"2026-09-26T15:09:35.413Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.85,"psr":2.49,"evEbitda":3.63,"ev":520945531460,"fcff":-543066391,"fcffYield":-0.001,"roe":-0.416,"revenueGrowth":{"y1":0.0022,"y3":0.1129,"y5":0.3375},"operatingIncomeGrowth":{"y1":-0.8491,"y3":null,"y5":-0.151},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.794Z"},"price":{"high52w":19590,"low52w":5200,"fromHigh":-0.34,"returns":[{"label":"1개월","value":0.2904},{"label":"3개월","value":0.2615},{"label":"6개월","value":0.1659},{"label":"1년","value":1.1731},{"label":"3년","value":0.8471},{"label":"5년","value":0.7951}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":47754014100,"operatingIncome":1162900302,"netIncome":12091610179,"controllingNetIncome":12149762805,"ebitda":3680478053,"fcff":4183713532,"cfo":8200882043,"capex":4036516250,"totalAssets":196250217184,"totalLiabilities":7050295459,"totalEquity":189199921725,"cash":40645720834,"totalDebt":1477216440},{"fiscalYear":2019,"statement":"연결","revenue":51758112615,"operatingIncome":4083153710,"netIncome":11222619643,"controllingNetIncome":11238649171,"ebitda":7072588683,"fcff":-1227360528,"cfo":7261716261,"capex":8507951356,"totalAssets":210168584821,"totalLiabilities":10182049242,"totalEquity":199986535579,"cash":39124171112,"totalDebt":1550539260},{"fiscalYear":2020,"statement":"연결","revenue":55234078655,"operatingIncome":6376733178,"netIncome":15267241639,"controllingNetIncome":15269051525,"ebitda":null,"fcff":-1735494277,"cfo":7830549447,"capex":9581297142,"totalAssets":230047798197,"totalLiabilities":15103613864,"totalEquity":214944184333,"cash":30899524048,"totalDebt":1537111080},{"fiscalYear":2021,"statement":"연결","revenue":92723328726,"operatingIncome":5993408134,"netIncome":31734264931,"controllingNetIncome":31862486690,"ebitda":null,"fcff":-18745100965,"cfo":-13652240627,"capex":5380471996,"totalAssets":323669193153,"totalLiabilities":51242434773,"totalEquity":272426758380,"cash":18508774934,"totalDebt":18303739920},{"fiscalYear":2022,"statement":"연결","revenue":171513497434,"operatingIncome":-2735426060,"netIncome":6104855689,"controllingNetIncome":6089301122,"ebitda":7871434897,"fcff":-6947680207,"cfo":3758807378,"capex":11597093585,"totalAssets":363538643625,"totalLiabilities":59414728372,"totalEquity":304123915253,"cash":33013527864,"totalDebt":19143157910},{"fiscalYear":2023,"statement":"연결","revenue":144452975904,"operatingIncome":-10965930533,"netIncome":3326072521,"controllingNetIncome":-9661035246,"ebitda":null,"fcff":-4377014099,"cfo":5343284260,"capex":11153664637,"totalAssets":742135236009,"totalLiabilities":320775491815,"totalEquity":421359744194,"cash":55012691766,"totalDebt":249263482535},{"fiscalYear":2024,"statement":"연결","revenue":235891931037,"operatingIncome":18638671330,"netIncome":31295304204,"controllingNetIncome":20385571517,"ebitda":31632180016,"fcff":3280363308,"cfo":13781837925,"capex":21373301444,"totalAssets":818487430045,"totalLiabilities":363635740337,"totalEquity":454851689708,"cash":69391883139,"totalDebt":283478898419},{"fiscalYear":2025,"statement":"연결","revenue":236404536110,"operatingIncome":2813023041,"netIncome":-115704594175,"controllingNetIncome":-108120194589,"ebitda":143319501815,"fcff":-543066391,"cfo":4837216218,"capex":14959103381,"totalAssets":658964267763,"totalLiabilities":320200030370,"totalEquity":338764237393,"cash":66554904400,"totalDebt":null}],"quarterly":[{"stockCode":"077360","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":61470463827,"operatingIncome":1567424173,"netIncome":4992774499,"prevYearRevenue":57545823808,"prevYearOperatingIncome":2424129008,"prevYearNetIncome":2394043253,"source":"11014","updatedAt":"2026-08-26T22:21:56.721Z"},{"stockCode":"077360","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":73374972380,"operatingIncome":57607795,"netIncome":-120110386541,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:56.727Z"},{"stockCode":"077360","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":68700820168,"operatingIncome":-668459049,"netIncome":5177718354,"prevYearRevenue":44151047735,"prevYearOperatingIncome":-1392618637,"prevYearNetIncome":-1760578427,"source":"11013","updatedAt":"2026-08-26T22:21:56.234Z"},{"stockCode":"077360","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":90753036174,"operatingIncome":10078195954,"netIncome":12438888738,"prevYearRevenue":57408052168,"prevYearOperatingIncome":2580609710,"prevYearNetIncome":1173596294,"source":"11012","updatedAt":"2026-08-26T22:21:56.475Z"}]}