{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/113810","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":"113810","name":"디젠스","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":3025,"marketCap":19739970250,"sharesOutstanding":6525610,"asOf":"2026-09-26T15:09:35.453Z"},"valuation":{"fiscalYear":2025,"per":8.5,"perTtm":8.77,"ttmPeriod":"25Q3~26Q2","pbr":0.83,"psr":0.25,"evEbitda":4.65,"ev":12036770531,"fcff":2988891003,"fcffYield":0.2483,"roe":0.1008,"revenueGrowth":{"y1":-0.1026,"y3":0.0735,"y5":-0.0037},"operatingIncomeGrowth":{"y1":-0.8256,"y3":0.6415,"y5":-0.043},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.565Z"},"price":{"high52w":4315.161,"low52w":1850,"fromHigh":-0.299,"returns":[{"label":"1개월","value":0.0237},{"label":"3개월","value":0.4543},{"label":"6개월","value":-0.0078},{"label":"1년","value":-0.0632},{"label":"3년","value":-0.3418},{"label":"5년","value":-0.4576}]},"dividends":[{"fiscalYear":2024,"dps":20,"yieldPct":1.2,"payoutPct":14.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":95045420962,"operatingIncome":-2092281546,"netIncome":-9780480853,"controllingNetIncome":-9890066228,"ebitda":838314410,"fcff":-6039863328,"cfo":-3602591922,"capex":3182381202,"totalAssets":78396243803,"totalLiabilities":55764494828,"totalEquity":22631748975,"cash":12602025779,"totalDebt":30026418852},{"fiscalYear":2019,"statement":"연결","revenue":79328540346,"operatingIncome":-2322286330,"netIncome":-2953429662,"controllingNetIncome":-2953429662,"ebitda":3042398168,"fcff":3981684908,"cfo":5139764165,"capex":2202950255,"totalAssets":79054293569,"totalLiabilities":59570780320,"totalEquity":19483513249,"cash":11198270091,"totalDebt":31695755676},{"fiscalYear":2020,"statement":"연결","revenue":81865005866,"operatingIncome":1199807386,"netIncome":-6079983169,"controllingNetIncome":-6079983169,"ebitda":6809210829,"fcff":6190547472,"cfo":5975320465,"capex":553112481,"totalAssets":65191269105,"totalLiabilities":52211801868,"totalEquity":12979467237,"cash":11040556205,"totalDebt":26449322417},{"fiscalYear":2021,"statement":"연결","revenue":69804988629,"operatingIncome":3584505114,"netIncome":3761931990,"controllingNetIncome":3761931990,"ebitda":5886016650,"fcff":4729980398,"cfo":4671340046,"capex":684081420,"totalAssets":64735220157,"totalLiabilities":47831516393,"totalEquity":16903703764,"cash":15010172201,"totalDebt":25295837548},{"fiscalYear":2022,"statement":"연결","revenue":64951916649,"operatingIncome":217718512,"netIncome":-2100083007,"controllingNetIncome":-2100083007,"ebitda":3708896062,"fcff":2053681769,"cfo":1592257067,"capex":287511076,"totalAssets":55522779646,"totalLiabilities":39233107673,"totalEquity":16289671973,"cash":11438118939,"totalDebt":19651842718},{"fiscalYear":2023,"statement":"연결","revenue":86034323901,"operatingIncome":2994699131,"netIncome":2962835703,"controllingNetIncome":1369831422,"ebitda":4929871589,"fcff":-491190256,"cfo":-509254008,"capex":1008726214,"totalAssets":60691955483,"totalLiabilities":43032452088,"totalEquity":17659503395,"cash":8797843554,"totalDebt":18821673814},{"fiscalYear":2024,"statement":"연결","revenue":89539245681,"operatingIncome":5520822419,"netIncome":4487275453,"controllingNetIncome":4518444536,"ebitda":7012430801,"fcff":5979843496,"cfo":5896761375,"capex":696943675,"totalAssets":59674082371,"totalLiabilities":37496134440,"totalEquity":22177947931,"cash":10659532332,"totalDebt":5974953257},{"fiscalYear":2025,"statement":"연결","revenue":80356641062,"operatingIncome":962907701,"netIncome":745479801,"controllingNetIncome":2321515206,"ebitda":2586880118,"fcff":2988891003,"cfo":3291021114,"capex":721425987,"totalAssets":57875784450,"totalLiabilities":33958849818,"totalEquity":23916934632,"cash":11433958234,"totalDebt":3730758515}],"quarterly":[{"stockCode":"113810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15386084518,"operatingIncome":-284544492,"netIncome":-127380950,"prevYearRevenue":17613922162,"prevYearOperatingIncome":256836150,"prevYearNetIncome":-575342742,"source":"11014","updatedAt":"2026-08-26T22:35:01.318Z"},{"stockCode":"113810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":21578967789,"operatingIncome":-1013320003,"netIncome":-1191825097,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:01.321Z"},{"stockCode":"113810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22375743386,"operatingIncome":1200861505,"netIncome":1447781947,"prevYearRevenue":20575761675,"prevYearOperatingIncome":1486897192,"prevYearNetIncome":1492638161,"source":"11013","updatedAt":"2026-08-26T22:35:00.808Z"},{"stockCode":"113810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":23498861097,"operatingIncome":2220410345,"netIncome":2122162947,"prevYearRevenue":22815827080,"prevYearOperatingIncome":773875004,"prevYearNetIncome":572047687,"source":"11012","updatedAt":"2026-08-26T22:35:01.062Z"}]}