{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/104040","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":"104040","name":"디에스엠","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":2450,"marketCap":65693234250,"sharesOutstanding":26813565,"asOf":"2026-09-26T15:09:35.447Z"},"valuation":{"fiscalYear":2025,"per":32.59,"perTtm":38.27,"ttmPeriod":"25Q3~26Q2","pbr":0.57,"psr":2.31,"evEbitda":null,"ev":143576913720,"fcff":-20686906580,"fcffYield":-0.1441,"roe":0.0238,"revenueGrowth":{"y1":-0.2235,"y3":0.0147,"y5":-0.0236},"operatingIncomeGrowth":{"y1":-11.5882,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.714Z"},"price":{"high52w":4146.6025,"low52w":1462,"fromHigh":-0.4092,"returns":[{"label":"1개월","value":-0.0976},{"label":"3개월","value":0.5313},{"label":"6개월","value":-0.1622},{"label":"1년","value":-0.4147},{"label":"3년","value":-0.5502},{"label":"5년","value":-0.7718}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":38587675535,"operatingIncome":757767996,"netIncome":2982309210,"controllingNetIncome":2972839169,"ebitda":3651629384,"fcff":-4670525922,"cfo":1597378714,"capex":7046123183,"totalAssets":92396973968,"totalLiabilities":40689110772,"totalEquity":51707863196,"cash":9891294257,"totalDebt":31681260000},{"fiscalYear":2019,"statement":"연결","revenue":37466323475,"operatingIncome":311807966,"netIncome":1319994660,"controllingNetIncome":1218981720,"ebitda":6635657034,"fcff":764796412,"cfo":2410395991,"capex":2427858234,"totalAssets":91992888699,"totalLiabilities":38792197619,"totalEquity":53200691080,"cash":10656096724,"totalDebt":31152834428},{"fiscalYear":2020,"statement":"별도","revenue":32087598740,"operatingIncome":975524419,"netIncome":1581876952,"controllingNetIncome":1616840402,"ebitda":8275766362,"fcff":1627692818,"cfo":1187442843,"capex":114880700,"totalAssets":86832726162,"totalLiabilities":33011292673,"totalEquity":53821433489,"cash":12903308733,"totalDebt":25183186981},{"fiscalYear":2021,"statement":"별도","revenue":32850559765,"operatingIncome":1070834765,"netIncome":953347390,"controllingNetIncome":953347390,"ebitda":3740509684,"fcff":2081025413,"cfo":2373586795,"capex":653119440,"totalAssets":83415841666,"totalLiabilities":28641060787,"totalEquity":54774780879,"cash":12056229465,"totalDebt":20555149432},{"fiscalYear":2022,"statement":"별도","revenue":27255182909,"operatingIncome":-2322588214,"netIncome":-3086249870,"controllingNetIncome":-3086249870,"ebitda":-435980848,"fcff":-539382415,"cfo":-584645033,"capex":450815481,"totalAssets":80094472879,"totalLiabilities":28405941870,"totalEquity":51688531009,"cash":5632851414,"totalDebt":19522360894},{"fiscalYear":2023,"statement":"별도","revenue":29404450802,"operatingIncome":-2019748251,"netIncome":-2056293565,"controllingNetIncome":null,"ebitda":-375809354,"fcff":-2228459941,"cfo":-1157333985,"capex":1822009248,"totalAssets":74807678869,"totalLiabilities":25175441425,"totalEquity":49632237444,"cash":3216854311,"totalDebt":2770129550},{"fiscalYear":2024,"statement":"별도","revenue":36674681649,"operatingIncome":748520002,"netIncome":763563675,"controllingNetIncome":null,"ebitda":1129522113,"fcff":-2799834334,"cfo":582389449,"capex":3883204696,"totalAssets":89153712111,"totalLiabilities":24372227977,"totalEquity":64781484134,"cash":3561806552,"totalDebt":3930966650},{"fiscalYear":2025,"statement":"연결","revenue":28477611667,"operatingIncome":-7925464915,"netIncome":2015700512,"controllingNetIncome":2015700512,"ebitda":null,"fcff":-20686906580,"cfo":-4005017573,"capex":18261549044,"totalAssets":231175219070,"totalLiabilities":116727508215,"totalEquity":114447710855,"cash":7341650761,"totalDebt":85225330231}],"quarterly":[{"stockCode":"104040","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8514661867,"operatingIncome":-1282246314,"netIncome":7238697281,"prevYearRevenue":4681053360,"prevYearOperatingIncome":-1072355669,"prevYearNetIncome":-1235328566,"source":"11014","updatedAt":"2026-08-26T22:29:02.478Z"},{"stockCode":"104040","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12894741586,"operatingIncome":-2773274366,"netIncome":-898778479,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:02.481Z"},{"stockCode":"104040","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":12512036167,"operatingIncome":-3326278971,"netIncome":-3907474511,"prevYearRevenue":2683069715,"prevYearOperatingIncome":-2517791296,"prevYearNetIncome":-2720453514,"source":"11013","updatedAt":"2026-08-26T22:29:01.998Z"},{"stockCode":"104040","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":16443690268,"operatingIncome":-153736342,"netIncome":-715687112,"prevYearRevenue":4385138499,"prevYearOperatingIncome":-1352152939,"prevYearNetIncome":-1603764776,"source":"11012","updatedAt":"2026-08-26T22:29:02.246Z"}]}