{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/131180","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":"131180","name":"딜리","market":"KOSDAQ","sector":"컴퓨터 및 주변장치 제조업","lastPrice":4190,"marketCap":24595300000,"sharesOutstanding":5870000,"asOf":"2026-09-26T15:09:35.464Z"},"valuation":{"fiscalYear":2025,"per":13.31,"perTtm":6.52,"ttmPeriod":"25Q3~26Q2","pbr":0.39,"psr":0.76,"evEbitda":12.06,"ev":20956056490,"fcff":-3891976576,"fcffYield":-0.1857,"roe":0.0291,"revenueGrowth":{"y1":-0.1546,"y3":-0.0457,"y5":0.0314},"operatingIncomeGrowth":{"y1":-0.6518,"y3":-0.2936,"y5":-0.024},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.612Z"},"price":{"high52w":4965.441,"low52w":3480,"fromHigh":-0.1562,"returns":[{"label":"1개월","value":0.0813},{"label":"3개월","value":0.1248},{"label":"6개월","value":-0.0558},{"label":"1년","value":-0.1258},{"label":"3년","value":-0.2793},{"label":"5년","value":-0.6207}]},"dividends":[{"fiscalYear":2025,"dps":90,"yieldPct":9.1,"payoutPct":135.3},{"fiscalYear":2024,"dps":40,"yieldPct":4.6,"payoutPct":23.11},{"fiscalYear":2022,"dps":40,"yieldPct":2.7,"payoutPct":42.39},{"fiscalYear":2021,"dps":40,"yieldPct":2,"payoutPct":36.5},{"fiscalYear":2020,"dps":40,"yieldPct":2.6,"payoutPct":-202.4},{"fiscalYear":2019,"dps":40,"yieldPct":2.2,"payoutPct":54.3},{"fiscalYear":2018,"dps":35,"yieldPct":1.8,"payoutPct":39.5},{"fiscalYear":2017,"dps":50,"yieldPct":1.9,"payoutPct":57}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":43828702572,"operatingIncome":94870886,"netIncome":2556100860,"controllingNetIncome":2578543944,"ebitda":543390132,"fcff":3244068829,"cfo":3243431776,"capex":0,"totalAssets":62045837943,"totalLiabilities":4534143625,"totalEquity":57511694318,"cash":9645805971,"totalDebt":287921931},{"fiscalYear":2019,"statement":"연결","revenue":40486466987,"operatingIncome":814492785,"netIncome":2092005380,"controllingNetIncome":2108668226,"ebitda":1470935245,"fcff":550192139,"cfo":6045692230,"capex":5521780689,"totalAssets":63808111506,"totalLiabilities":6210662663,"totalEquity":57597448843,"cash":8703085495,"totalDebt":1683109659},{"fiscalYear":2020,"statement":"연결","revenue":27680416336,"operatingIncome":907275054,"netIncome":-560736182,"controllingNetIncome":-560683533,"ebitda":1697389281,"fcff":3649612191,"cfo":3626401757,"capex":4460400,"totalAssets":61602788614,"totalLiabilities":6356927363,"totalEquity":55245861251,"cash":8538734045,"totalDebt":1208140355},{"fiscalYear":2021,"statement":"연결","revenue":35276379998,"operatingIncome":2037810571,"netIncome":3046216694,"controllingNetIncome":3047287086,"ebitda":2832609211,"fcff":2278316246,"cfo":4143202730,"capex":1909369109,"totalAssets":69338494398,"totalLiabilities":12263858645,"totalEquity":57074635753,"cash":6231952532,"totalDebt":5209927160},{"fiscalYear":2022,"statement":"연결","revenue":37178543017,"operatingIncome":2279442515,"netIncome":2620852971,"controllingNetIncome":2618810514,"ebitda":3101525227,"fcff":null,"cfo":1285690980,"capex":null,"totalAssets":70129721400,"totalLiabilities":11746840813,"totalEquity":58382880587,"cash":3613308498,"totalDebt":5187390468},{"fiscalYear":2023,"statement":"연결","revenue":25705183783,"operatingIncome":-890645382,"netIncome":688445078,"controllingNetIncome":684169989,"ebitda":-16966205,"fcff":2184245204,"cfo":2319083242,"capex":309603754,"totalAssets":66406317817,"totalLiabilities":8732382211,"totalEquity":57673935606,"cash":3704711945,"totalDebt":3257460117},{"fiscalYear":2024,"statement":"별도","revenue":38212514888,"operatingIncome":2307588314,"netIncome":4809933217,"controllingNetIncome":null,"ebitda":3274601155,"fcff":1865352505,"cfo":1788872594,"capex":16800000,"totalAssets":71633475979,"totalLiabilities":8547552497,"totalEquity":63085923482,"cash":24494437790,"totalDebt":2159242251},{"fiscalYear":2025,"statement":"별도","revenue":32306126087,"operatingIncome":803403514,"netIncome":1848358928,"controllingNetIncome":null,"ebitda":1737145471,"fcff":-3891976576,"cfo":-3694508832,"capex":199820000,"totalAssets":68275686347,"totalLiabilities":4452878377,"totalEquity":63822807970,"cash":3815843068,"totalDebt":176599558}],"quarterly":[{"stockCode":"131180","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":7076348456,"operatingIncome":175954971,"netIncome":416148755,"prevYearRevenue":9588579052,"prevYearOperatingIncome":167847098,"prevYearNetIncome":172179316,"source":"11014","updatedAt":"2026-08-26T22:34:29.132Z"},{"stockCode":"131180","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":10066985098,"operatingIncome":117709118,"netIncome":826315034,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:29.135Z"},{"stockCode":"131180","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":8301608045,"operatingIncome":441985185,"netIncome":1179008380,"prevYearRevenue":7501646717,"prevYearOperatingIncome":156787783,"prevYearNetIncome":338444915,"source":"11013","updatedAt":"2026-08-26T22:34:28.558Z"},{"stockCode":"131180","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":11063838556,"operatingIncome":1196498326,"netIncome":1352016370,"prevYearRevenue":7661145816,"prevYearOperatingIncome":352951642,"prevYearNetIncome":267450224,"source":"11012","updatedAt":"2026-08-26T22:34:28.853Z"}]}