{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/099520","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":"099520","name":"DGI","market":"KOSDAQ","sector":"영상 및 음향기기 제조업","lastPrice":1284,"marketCap":58141862016,"sharesOutstanding":45281824,"asOf":"2026-09-26T15:09:35.442Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":77.2,"ttmPeriod":"25Q3~26Q2","pbr":2.53,"psr":2.31,"evEbitda":null,"ev":56376779658,"fcff":-4475368419,"fcffYield":-0.0794,"roe":-0.1339,"revenueGrowth":{"y1":0.1784,"y3":-0.0091,"y5":-0.0342},"operatingIncomeGrowth":{"y1":-7.5589,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.628Z"},"price":{"high52w":1284,"low52w":1284,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":0},{"label":"5년","value":0}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":27666210201,"operatingIncome":-3625523317,"netIncome":-1917861409,"controllingNetIncome":null,"ebitda":-2558970439,"fcff":-638389154,"cfo":457581289,"capex":1266449865,"totalAssets":20596414484,"totalLiabilities":5779552952,"totalEquity":14816861532,"cash":2514414223,"totalDebt":3127885973},{"fiscalYear":2019,"statement":"연결","revenue":31861191505,"operatingIncome":-2865782259,"netIncome":-5005679235,"controllingNetIncome":-5020288203,"ebitda":-2287511292,"fcff":-1670068709,"cfo":-531481300,"capex":1173482937,"totalAssets":22007317088,"totalLiabilities":12176675230,"totalEquity":9830641858,"cash":804895857,"totalDebt":5660259214},{"fiscalYear":2020,"statement":"연결","revenue":29958304344,"operatingIncome":-2808457807,"netIncome":-6945516250,"controllingNetIncome":-6955433825,"ebitda":-2344559366,"fcff":-7893589253,"cfo":-7007594470,"capex":984546112,"totalAssets":44943673184,"totalLiabilities":25755058185,"totalEquity":19188614999,"cash":16092410316,"totalDebt":20175334613},{"fiscalYear":2021,"statement":"연결","revenue":27428788078,"operatingIncome":-6743641790,"netIncome":-10004001028,"controllingNetIncome":-9925114433,"ebitda":-5884466078,"fcff":-7213014441,"cfo":-7211372367,"capex":486932104,"totalAssets":23990314802,"totalLiabilities":14995683500,"totalEquity":8994631302,"cash":1735943157,"totalDebt":8367950972},{"fiscalYear":2022,"statement":"연결","revenue":25873130375,"operatingIncome":288540751,"netIncome":1141790006,"controllingNetIncome":1179196043,"ebitda":678584119,"fcff":2350033609,"cfo":2564257209,"capex":327718799,"totalAssets":23068889622,"totalLiabilities":4398191718,"totalEquity":18670697904,"cash":3171416013,"totalDebt":498779763},{"fiscalYear":2023,"statement":"연결","revenue":13391973891,"operatingIncome":-4392338334,"netIncome":-5034579008,"controllingNetIncome":-5090040379,"ebitda":-3851484850,"fcff":-2483302378,"cfo":-1143023883,"capex":1340278495,"totalAssets":28396993613,"totalLiabilities":2909496778,"totalEquity":25487496835,"cash":13777250902,"totalDebt":1181627374},{"fiscalYear":2024,"statement":"연결","revenue":21360983111,"operatingIncome":503079763,"netIncome":1199573522,"controllingNetIncome":1205189394,"ebitda":883717131,"fcff":3078519026,"cfo":3475699469,"capex":397180443,"totalAssets":28672300883,"totalLiabilities":2651843419,"totalEquity":26020457464,"cash":14230081641,"totalDebt":1253356614},{"fiscalYear":2025,"statement":"연결","revenue":25172528475,"operatingIncome":-3299650687,"netIncome":-3300509726,"controllingNetIncome":-3286458569,"ebitda":-2931220048,"fcff":-4475368419,"cfo":-3410298293,"capex":1065070126,"totalAssets":29371778873,"totalLiabilities":6477539018,"totalEquity":22894239855,"cash":2963149868,"totalDebt":1198067510}],"quarterly":[{"stockCode":"099520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7649862757,"operatingIncome":-712081748,"netIncome":-535686753,"prevYearRevenue":3615086532,"prevYearOperatingIncome":-297552250,"prevYearNetIncome":-231883559,"source":"11014","updatedAt":"2026-08-26T22:30:19.784Z"},{"stockCode":"099520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10362865697,"operatingIncome":212548285,"netIncome":57296886,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:19.787Z"},{"stockCode":"099520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":7366268192,"operatingIncome":-476162520,"netIncome":-210703021,"prevYearRevenue":2761638915,"prevYearOperatingIncome":-1759742416,"prevYearNetIncome":-1245107817,"source":"11013","updatedAt":"2026-08-26T22:30:19.250Z"},{"stockCode":"099520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":9041478754,"operatingIncome":995482245,"netIncome":1442183308,"prevYearRevenue":4398161106,"prevYearOperatingIncome":-1040374808,"prevYearNetIncome":-1577012042,"source":"11012","updatedAt":"2026-08-26T22:30:19.491Z"}]}