{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/092070","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":"092070","name":"디엔에프","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":12800,"marketCap":148119782400,"sharesOutstanding":11571858,"asOf":"2026-09-26T15:09:35.433Z"},"valuation":{"fiscalYear":2025,"per":119.51,"perTtm":37.68,"ttmPeriod":"25Q3~26Q2","pbr":0.99,"psr":1.87,"evEbitda":18.19,"ev":133812078031,"fcff":11023493256,"fcffYield":0.0824,"roe":0.0082,"revenueGrowth":{"y1":0.0701,"y3":-0.1635,"y5":-0.0361},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.410Z"},"price":{"high52w":25400,"low52w":10360,"fromHigh":-0.4961,"returns":[{"label":"1개월","value":-0.0123},{"label":"3개월","value":-0.0519},{"label":"6개월","value":-0.3725},{"label":"1년","value":-0.1363},{"label":"3년","value":-0.2567},{"label":"5년","value":-0.4495}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.53,"payoutPct":90.64},{"fiscalYear":2024,"dps":100,"yieldPct":1.16,"payoutPct":183.2},{"fiscalYear":2023,"dps":200,"yieldPct":0.87,"payoutPct":24.77},{"fiscalYear":2022,"dps":200,"yieldPct":1.47,"payoutPct":40.07},{"fiscalYear":2021,"dps":200,"yieldPct":0.88,"payoutPct":19.2},{"fiscalYear":2020,"dps":200,"yieldPct":0.94,"payoutPct":14.3},{"fiscalYear":2018,"dps":200,"yieldPct":40,"payoutPct":null},{"fiscalYear":2017,"dps":300,"yieldPct":60,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":74242592110,"operatingIncome":14783161109,"netIncome":14116308532,"controllingNetIncome":null,"ebitda":18856532008,"fcff":-2205461537,"cfo":8118533911,"capex":10752192203,"totalAssets":115553079886,"totalLiabilities":25482893708,"totalEquity":90070186178,"cash":7097205887,"totalDebt":18563330000},{"fiscalYear":2019,"statement":"별도","revenue":58814556826,"operatingIncome":5245036549,"netIncome":2231167286,"controllingNetIncome":null,"ebitda":9709085731,"fcff":1747307019,"cfo":3927775683,"capex":2594699458,"totalAssets":110119296386,"totalLiabilities":19850201602,"totalEquity":90269094784,"cash":3336248762,"totalDebt":16419153537},{"fiscalYear":2020,"statement":"연결","revenue":95098206163,"operatingIncome":11811312238,"netIncome":14419167612,"controllingNetIncome":15019922646,"ebitda":null,"fcff":8268570256,"cfo":15383838390,"capex":7543783124,"totalAssets":156381738628,"totalLiabilities":41374325525,"totalEquity":115007413103,"cash":16190395561,"totalDebt":22626255151},{"fiscalYear":2021,"statement":"연결","revenue":127056106754,"operatingIncome":11138529825,"netIncome":11775310793,"controllingNetIncome":null,"ebitda":16765075695,"fcff":-485754271,"cfo":9384110907,"capex":10322127960,"totalAssets":191707086025,"totalLiabilities":46084098643,"totalEquity":145622987382,"cash":13264918161,"totalDebt":19787927456},{"fiscalYear":2022,"statement":"연결","revenue":135178646771,"operatingIncome":16305689555,"netIncome":5799667020,"controllingNetIncome":5774395791,"ebitda":21855933311,"fcff":-17952149470,"cfo":4206576046,"capex":22626428585,"totalAssets":190544662267,"totalLiabilities":32776469547,"totalEquity":157768192720,"cash":7935196418,"totalDebt":19683460104},{"fiscalYear":2023,"statement":"별도","revenue":84232727799,"operatingIncome":-2862629573,"netIncome":5173530483,"controllingNetIncome":null,"ebitda":20285901366,"fcff":-13907362053,"cfo":3640648208,"capex":18349061373,"totalAssets":165587090754,"totalLiabilities":10577475539,"totalEquity":155009615215,"cash":6240868369,"totalDebt":121229313},{"fiscalYear":2024,"statement":"별도","revenue":73948566785,"operatingIncome":-1018922570,"netIncome":630867371,"controllingNetIncome":null,"ebitda":5497698084,"fcff":9870720518,"cfo":16035931815,"capex":6259620125,"totalAssets":161916433868,"totalLiabilities":8765372882,"totalEquity":153151060986,"cash":5417763623,"totalDebt":241204915},{"fiscalYear":2025,"statement":"별도","revenue":79133452883,"operatingIncome":-673697018,"netIncome":1239345478,"controllingNetIncome":null,"ebitda":7355707164,"fcff":11023493256,"cfo":17200974816,"capex":6184794304,"totalAssets":160203287509,"totalLiabilities":10790662175,"totalEquity":149412625334,"cash":14576969168,"totalDebt":269264799}],"quarterly":[{"stockCode":"092070","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":21108640845,"operatingIncome":-1029792545,"netIncome":-980796534,"prevYearRevenue":17680413651,"prevYearOperatingIncome":-1332874729,"prevYearNetIncome":-1022390328,"source":"11014","updatedAt":"2026-08-26T22:25:33.030Z"},{"stockCode":"092070","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":22360229996,"operatingIncome":2071041084,"netIncome":3755616105,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:33.033Z"},{"stockCode":"092070","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":20879187495,"operatingIncome":710326724,"netIncome":498774270,"prevYearRevenue":17280462497,"prevYearOperatingIncome":-534111832,"prevYearNetIncome":-443205702,"source":"11013","updatedAt":"2026-08-26T22:25:32.505Z"},{"stockCode":"092070","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":21694844465,"operatingIncome":704554808,"netIncome":657131029,"prevYearRevenue":18384119545,"prevYearOperatingIncome":-1180833725,"prevYearNetIncome":-1092268391,"source":"11012","updatedAt":"2026-08-26T22:25:32.761Z"}]}