{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/092780","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":"092780","name":"DYP","market":"KOSPI","sector":"자동차용 엔진 및 자동차 제조업","lastPrice":3545,"marketCap":46682190700,"sharesOutstanding":13168460,"asOf":"2026-09-26T15:09:35.434Z"},"valuation":{"fiscalYear":2025,"per":5.99,"perTtm":3.66,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.1,"evEbitda":5.08,"ev":209687207518,"fcff":-26417260917,"fcffYield":-0.126,"roe":0.0554,"revenueGrowth":{"y1":0.0657,"y3":0.049,"y5":0.0739},"operatingIncomeGrowth":{"y1":0.7179,"y3":0.3084,"y5":0.577},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.911Z"},"price":{"high52w":8430,"low52w":2900,"fromHigh":-0.5795,"returns":[{"label":"1개월","value":0.0742},{"label":"3개월","value":0.0504},{"label":"6개월","value":-0.2078},{"label":"1년","value":-0.0622},{"label":"3년","value":-0.3248},{"label":"5년","value":-0.6192}]},"dividends":[{"fiscalYear":2025,"dps":80,"yieldPct":1.7,"payoutPct":12.96},{"fiscalYear":2024,"dps":80,"yieldPct":1.7,"payoutPct":11.9},{"fiscalYear":2023,"dps":100,"yieldPct":2,"payoutPct":16.54},{"fiscalYear":2022,"dps":60,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2021,"dps":60,"yieldPct":0.95,"payoutPct":10.66},{"fiscalYear":2020,"dps":60,"yieldPct":1.1,"payoutPct":-10.33},{"fiscalYear":2019,"dps":120,"yieldPct":2.5,"payoutPct":15.62},{"fiscalYear":2018,"dps":120,"yieldPct":2.46,"payoutPct":13.51}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":332214344582,"operatingIncome":17444629571,"netIncome":11742226421,"controllingNetIncome":11491546250,"ebitda":28278398590,"fcff":-6829350245,"cfo":18558775267,"capex":25388125512,"totalAssets":317620788335,"totalLiabilities":222102797596,"totalEquity":95517990739,"cash":7783159353,"totalDebt":144570710595},{"fiscalYear":2019,"statement":"연결","revenue":364751921572,"operatingIncome":18512513515,"netIncome":10005403174,"controllingNetIncome":9714113473,"ebitda":30077146454,"fcff":7555206926,"cfo":26529757925,"capex":18974550999,"totalAssets":350293855447,"totalLiabilities":242098804765,"totalEquity":108195050682,"cash":11810263283,"totalDebt":142555089716},{"fiscalYear":2020,"statement":"연결","revenue":321549087227,"operatingIncome":1707845044,"netIncome":-7062393912,"controllingNetIncome":-7270690630,"ebitda":21374569713,"fcff":-1431277657,"cfo":21287880370,"capex":22719158027,"totalAssets":346056812079,"totalLiabilities":250480374863,"totalEquity":95576437216,"cash":14510462992,"totalDebt":157452604444},{"fiscalYear":2021,"statement":"연결","revenue":354590526034,"operatingIncome":10313756467,"netIncome":7678379597,"controllingNetIncome":7409758948,"ebitda":21393852469,"fcff":1870687571,"cfo":13813522173,"capex":11942834602,"totalAssets":362628219316,"totalLiabilities":249350068131,"totalEquity":113278151185,"cash":5877750863,"totalDebt":149594226290},{"fiscalYear":2022,"statement":"연결","revenue":397883097756,"operatingIncome":7437519525,"netIncome":2876656062,"controllingNetIncome":2609657269,"ebitda":24533046567,"fcff":12013348398,"cfo":26313248705,"capex":14299900307,"totalAssets":374266034502,"totalLiabilities":249740813399,"totalEquity":124525221103,"cash":19614809815,"totalDebt":149449127096},{"fiscalYear":2023,"statement":"연결","revenue":421732458047,"operatingIncome":13298980181,"netIncome":7814446685,"controllingNetIncome":7631992757,"ebitda":38587543127,"fcff":19511757997,"cfo":44131400473,"capex":24619642476,"totalAssets":372634565534,"totalLiabilities":247492713207,"totalEquity":125141852327,"cash":20533608122,"totalDebt":133590799842},{"fiscalYear":2024,"statement":"연결","revenue":431024695614,"operatingIncome":9697465040,"netIncome":8691554665,"controllingNetIncome":8484750816,"ebitda":23321381714,"fcff":-12968078515,"cfo":18220547471,"capex":31188625986,"totalAssets":413955272202,"totalLiabilities":273246474921,"totalEquity":140708797281,"cash":13850809845,"totalDebt":148189001736},{"fiscalYear":2025,"statement":"연결","revenue":459333394568,"operatingIncome":16659372931,"netIncome":8068727339,"controllingNetIncome":7791594161,"ebitda":41291720082,"fcff":-26417260917,"cfo":-2153036629,"capex":30546770882,"totalAssets":463394842463,"totalLiabilities":316184097211,"totalEquity":147210745252,"cash":16205803331,"totalDebt":179210820149}],"quarterly":[{"stockCode":"092780","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":115900271584,"operatingIncome":6739117106,"netIncome":5904529843,"prevYearRevenue":107062176763,"prevYearOperatingIncome":142469167,"prevYearNetIncome":-2437073796,"source":"11014","updatedAt":"2026-08-26T22:31:32.650Z"},{"stockCode":"092780","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":126695660401,"operatingIncome":6261159538,"netIncome":4494328095,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:32.654Z"},{"stockCode":"092780","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":117120599372,"operatingIncome":2951732642,"netIncome":3168865565,"prevYearRevenue":106441177975,"prevYearOperatingIncome":1757780450,"prevYearNetIncome":1072660002,"source":"11013","updatedAt":"2026-08-26T22:31:32.147Z"},{"stockCode":"092780","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":130270927932,"operatingIncome":453269614,"netIncome":-812176698,"prevYearRevenue":110296284608,"prevYearOperatingIncome":1901315837,"prevYearNetIncome":-3402790601,"source":"11012","updatedAt":"2026-08-26T22:31:32.389Z"}]}