{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/090410","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":"090410","name":"덕신이피씨","market":"KOSDAQ","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":3440,"marketCap":31705857360,"sharesOutstanding":9216819,"asOf":"2026-09-26T15:09:35.430Z"},"valuation":{"fiscalYear":2025,"per":20.5,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.3,"evEbitda":10.55,"ev":27151131022,"fcff":-63668754487,"fcffYield":-2.345,"roe":0.0123,"revenueGrowth":{"y1":-0.2736,"y3":-0.1917,"y5":-0.0288},"operatingIncomeGrowth":{"y1":-1.0097,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.503Z"},"price":{"high52w":7401.4346,"low52w":2924.7192,"fromHigh":-0.5352,"returns":[{"label":"1개월","value":-0.18},{"label":"3개월","value":0.1762},{"label":"6개월","value":-0.4427},{"label":"1년","value":-0.5206},{"label":"3년","value":-0.6579},{"label":"5년","value":-0.7567}]},"dividends":[{"fiscalYear":2024,"dps":20,"yieldPct":1.2,"payoutPct":8.2},{"fiscalYear":2023,"dps":30,"yieldPct":1.4,"payoutPct":5.7},{"fiscalYear":2022,"dps":20,"yieldPct":1,"payoutPct":14.4},{"fiscalYear":2018,"dps":30,"yieldPct":2.2,"payoutPct":13.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":135363460160,"operatingIncome":10552474291,"netIncome":8569002543,"controllingNetIncome":8569002543,"ebitda":13789046820,"fcff":13590585435,"cfo":18747907993,"capex":5815377730,"totalAssets":117771911935,"totalLiabilities":45682446063,"totalEquity":72089465872,"cash":8928258307,"totalDebt":27490986891},{"fiscalYear":2019,"statement":"연결","revenue":149006750424,"operatingIncome":2597101876,"netIncome":1486120040,"controllingNetIncome":1486120040,"ebitda":5961841516,"fcff":-5687874797,"cfo":6929860481,"capex":13083486195,"totalAssets":117536853957,"totalLiabilities":44877098039,"totalEquity":72659755918,"cash":7255529515,"totalDebt":15329003765},{"fiscalYear":2020,"statement":"연결","revenue":123182222688,"operatingIncome":-8246281017,"netIncome":-7887982654,"controllingNetIncome":-7887982654,"ebitda":-4133242615,"fcff":1965186664,"cfo":7961845640,"capex":6412137675,"totalAssets":124398992309,"totalLiabilities":52563796983,"totalEquity":71835195326,"cash":9430557982,"totalDebt":33465383165},{"fiscalYear":2021,"statement":"연결","revenue":152883867652,"operatingIncome":4048067553,"netIncome":3520993756,"controllingNetIncome":3520993756,"ebitda":8178107831,"fcff":-33150296993,"cfo":-30868883722,"capex":2872654018,"totalAssets":151309843576,"totalLiabilities":70257666717,"totalEquity":81052176859,"cash":4885520821,"totalDebt":53050174239},{"fiscalYear":2022,"statement":"연결","revenue":201608200221,"operatingIncome":20194992054,"netIncome":10155394125,"controllingNetIncome":10155394125,"ebitda":24173069717,"fcff":23176807227,"cfo":26845706612,"capex":5001542131,"totalAssets":139113005293,"totalLiabilities":48247128202,"totalEquity":90865877091,"cash":12067728143,"totalDebt":33681034023},{"fiscalYear":2023,"statement":"연결","revenue":218078494407,"operatingIncome":28946846479,"netIncome":24087745660,"controllingNetIncome":24087745660,"ebitda":32756033773,"fcff":32690770890,"cfo":40900917985,"capex":9241597610,"totalAssets":178289047495,"totalLiabilities":64336545968,"totalEquity":113952501527,"cash":16648827522,"totalDebt":5833933395},{"fiscalYear":2024,"statement":"연결","revenue":146564092289,"operatingIncome":10727288982,"netIncome":11212161954,"controllingNetIncome":11269360895,"ebitda":14368989506,"fcff":23438474763,"cfo":25021995092,"capex":2375419897,"totalAssets":160050320030,"totalLiabilities":34943943293,"totalEquity":125106376737,"cash":27334062498,"totalDebt":1045648774},{"fiscalYear":2025,"statement":"연결","revenue":106458504421,"operatingIncome":-103937097,"netIncome":1402989472,"controllingNetIncome":1546737962,"ebitda":2573925870,"fcff":-63668754487,"cfo":-17469083270,"capex":47679608555,"totalAssets":206019852138,"totalLiabilities":80838067627,"totalEquity":125181784511,"cash":4682280216,"totalDebt":127553878}],"quarterly":[{"stockCode":"090410","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":24853181299,"operatingIncome":-1339830420,"netIncome":-1795627172,"prevYearRevenue":33426328793,"prevYearOperatingIncome":2259669807,"prevYearNetIncome":1365230624,"source":"11014","updatedAt":"2026-08-26T22:32:13.548Z"},{"stockCode":"090410","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":27373838795,"operatingIncome":-802778975,"netIncome":1250030783,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:13.551Z"},{"stockCode":"090410","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":25666058134,"operatingIncome":19566293,"netIncome":64053874,"prevYearRevenue":25100387614,"prevYearOperatingIncome":2108050447,"prevYearNetIncome":2232586102,"source":"11013","updatedAt":"2026-08-26T22:32:13.046Z"},{"stockCode":"090410","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":32503935382,"operatingIncome":-370695063,"netIncome":-152533874,"prevYearRevenue":29131096713,"prevYearOperatingIncome":-69378149,"prevYearNetIncome":-284000241,"source":"11012","updatedAt":"2026-08-26T22:32:13.299Z"}]}