{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/105740","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":"105740","name":"디케이락","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":8010,"marketCap":81449789130,"sharesOutstanding":10168513,"asOf":"2026-09-26T15:09:35.449Z"},"valuation":{"fiscalYear":2025,"per":12.07,"perTtm":5.4,"ttmPeriod":"25Q3~26Q2","pbr":0.6,"psr":0.63,"evEbitda":5.48,"ev":75018471217,"fcff":-5806628562,"fcffYield":-0.0774,"roe":0.0503,"revenueGrowth":{"y1":0.3082,"y3":0.0541,"y5":0.1258},"operatingIncomeGrowth":{"y1":null,"y3":-0.0103,"y5":0.3457},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.597Z"},"price":{"high52w":11220,"low52w":6310,"fromHigh":-0.2861,"returns":[{"label":"1개월","value":0.0243},{"label":"3개월","value":0.2173},{"label":"6개월","value":-0.1699},{"label":"1년","value":-0.1424},{"label":"3년","value":-0.195},{"label":"5년","value":-0.3955}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":3,"payoutPct":45.3},{"fiscalYear":2024,"dps":250,"yieldPct":3.3,"payoutPct":116.8},{"fiscalYear":2023,"dps":250,"yieldPct":2.7,"payoutPct":21.9},{"fiscalYear":2022,"dps":200,"yieldPct":1.8,"payoutPct":31.3},{"fiscalYear":2021,"dps":200,"yieldPct":1.9,"payoutPct":18.8},{"fiscalYear":2020,"dps":150,"yieldPct":1.1,"payoutPct":null},{"fiscalYear":2019,"dps":200,"yieldPct":2.2,"payoutPct":19.9},{"fiscalYear":2018,"dps":150,"yieldPct":1.6,"payoutPct":22}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":66504619851,"operatingIncome":5879928322,"netIncome":5600658773,"controllingNetIncome":null,"ebitda":7913870479,"fcff":-2228238496,"cfo":5858274917,"capex":8227030625,"totalAssets":109270704139,"totalLiabilities":24544761735,"totalEquity":84725942404,"cash":3390087060,"totalDebt":7272700000},{"fiscalYear":2019,"statement":"별도","revenue":74368075692,"operatingIncome":9836289356,"netIncome":8496241936,"controllingNetIncome":null,"ebitda":11089771260,"fcff":-655073509,"cfo":2937570576,"capex":3757392634,"totalAssets":123740059209,"totalLiabilities":30829405976,"totalEquity":92910653233,"cash":5225133779,"totalDebt":12236300000},{"fiscalYear":2020,"statement":"연결","revenue":71190955347,"operatingIncome":2508611301,"netIncome":-120627926,"controllingNetIncome":-120627926,"ebitda":10691464390,"fcff":-3716721429,"cfo":6467632718,"capex":10344540434,"totalAssets":146524690819,"totalLiabilities":55145510779,"totalEquity":91379180040,"cash":19998557209,"totalDebt":31515290534},{"fiscalYear":2021,"statement":"연결","revenue":85547048248,"operatingIncome":8356072352,"netIncome":8998352676,"controllingNetIncome":8998352676,"ebitda":16528074017,"fcff":1078135548,"cfo":9653123398,"capex":8761408432,"totalAssets":153425059878,"totalLiabilities":54486530619,"totalEquity":98938529259,"cash":9733156379,"totalDebt":27894275740},{"fiscalYear":2022,"statement":"연결","revenue":109938203104,"operatingIncome":11418619280,"netIncome":5845398783,"controllingNetIncome":5845398783,"ebitda":17647080546,"fcff":-4164762098,"cfo":1547081725,"capex":5956226412,"totalAssets":172857582421,"totalLiabilities":60125460630,"totalEquity":112732121791,"cash":5011574900,"totalDebt":26825328503},{"fiscalYear":2023,"statement":"연결","revenue":111449391562,"operatingIncome":11788299787,"netIncome":11552198451,"controllingNetIncome":11552198451,"ebitda":14059783289,"fcff":-1577528604,"cfo":6276497962,"capex":8504983592,"totalAssets":191391494606,"totalLiabilities":58505568027,"totalEquity":132885926579,"cash":5995805843,"totalDebt":8500000},{"fiscalYear":2024,"statement":"연결","revenue":98422315910,"operatingIncome":-188420188,"netIncome":2120074674,"controllingNetIncome":2130567887,"ebitda":1778688883,"fcff":3821674386,"cfo":5871180934,"capex":2938623304,"totalAssets":197697492777,"totalLiabilities":65837012281,"totalEquity":131860480496,"cash":12640667682,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":128751186498,"operatingIncome":11069921406,"netIncome":6736447825,"controllingNetIncome":6750445240,"ebitda":13688729907,"fcff":-5806628562,"cfo":-1306371946,"capex":5262230602,"totalAssets":226208657831,"totalLiabilities":89761371914,"totalEquity":136447285917,"cash":6431317913,"totalDebt":null}],"quarterly":[{"stockCode":"105740","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":37641834776,"operatingIncome":6733957004,"netIncome":7762363044,"prevYearRevenue":24740861135,"prevYearOperatingIncome":-426036491,"prevYearNetIncome":-2377457011,"source":"11014","updatedAt":"2026-08-26T22:28:49.086Z"},{"stockCode":"105740","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":39388735217,"operatingIncome":2610091682,"netIncome":1917858154,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:49.091Z"},{"stockCode":"105740","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":32829091366,"operatingIncome":238053871,"netIncome":1926077194,"prevYearRevenue":21083836417,"prevYearOperatingIncome":1412364374,"prevYearNetIncome":1316096521,"source":"11013","updatedAt":"2026-08-26T22:28:48.557Z"},{"stockCode":"105740","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":39520297781,"operatingIncome":3806757079,"netIncome":3487598893,"prevYearRevenue":30636780088,"prevYearOperatingIncome":313508346,"prevYearNetIncome":-4259869894,"source":"11012","updatedAt":"2026-08-26T22:28:48.801Z"}]}