{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/145210","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":"145210","name":"다이나믹디자인","market":"KOSPI","sector":"특수 목적용 기계 제조업","lastPrice":2240,"marketCap":9461011840,"sharesOutstanding":4223666,"asOf":"2026-09-26T15:09:35.470Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.21,"psr":0.12,"evEbitda":2.94,"ev":25772081507,"fcff":-14812010661,"fcffYield":-0.5747,"roe":-0.1912,"revenueGrowth":{"y1":0.2815,"y3":0.1128,"y5":0.0087},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.968Z"},"price":{"high52w":9980,"low52w":2220,"fromHigh":-0.7756,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":-0.6461},{"label":"3년","value":-0.9017},{"label":"5년","value":-0.9722}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":120810602116,"operatingIncome":-27003102176,"netIncome":-43968228241,"controllingNetIncome":-43985810335,"ebitda":12351971613,"fcff":15255768694,"cfo":15148029118,"capex":4042546108,"totalAssets":172063702217,"totalLiabilities":143954438214,"totalEquity":28109264003,"cash":5828090310,"totalDebt":9679414330},{"fiscalYear":2019,"statement":"연결","revenue":99404032584,"operatingIncome":-10507464109,"netIncome":-5543389950,"controllingNetIncome":-5503596825,"ebitda":2390248645,"fcff":-2931502294,"cfo":-1577850545,"capex":3869331621,"totalAssets":158469191490,"totalLiabilities":136973709040,"totalEquity":21495482450,"cash":3156662988,"totalDebt":7482760563},{"fiscalYear":2020,"statement":"연결","revenue":76783853237,"operatingIncome":-9789099364,"netIncome":-38441851842,"controllingNetIncome":-38405193419,"ebitda":37636879224,"fcff":-18027790137,"cfo":-10831680470,"capex":9957689649,"totalAssets":151157602024,"totalLiabilities":86954566764,"totalEquity":64203035260,"cash":35018643924,"totalDebt":33196646425},{"fiscalYear":2021,"statement":"연결","revenue":52955233770,"operatingIncome":-18290434823,"netIncome":-25761857891,"controllingNetIncome":-25736395577,"ebitda":30942860068,"fcff":-25128250705,"cfo":1462327057,"capex":27944336631,"totalAssets":116040977324,"totalLiabilities":74246404103,"totalEquity":41794573221,"cash":40444280868,"totalDebt":6777448729},{"fiscalYear":2022,"statement":"연결","revenue":58198972428,"operatingIncome":-7232016459,"netIncome":-64686892675,"controllingNetIncome":-64666672048,"ebitda":-535891541,"fcff":-27022886579,"cfo":-15135900001,"capex":13654096012,"totalAssets":97847548126,"totalLiabilities":49003936595,"totalEquity":48843611531,"cash":12851396859,"totalDebt":4000000000},{"fiscalYear":2023,"statement":"연결","revenue":67116106722,"operatingIncome":-8774713386,"netIncome":-27102998211,"controllingNetIncome":-27096199076,"ebitda":-7200668442,"fcff":-12084708780,"cfo":-1547714968,"capex":11508588990,"totalAssets":106521396855,"totalLiabilities":54233104836,"totalEquity":52288292019,"cash":8418601725,"totalDebt":8821000000},{"fiscalYear":2024,"statement":"연결","revenue":62573691835,"operatingIncome":-2548257698,"netIncome":-7071610590,"controllingNetIncome":-6410497303,"ebitda":-2041084451,"fcff":-14247675707,"cfo":-1860301525,"capex":14050148814,"totalAssets":104165712520,"totalLiabilities":57234697701,"totalEquity":46931014819,"cash":7152738444,"totalDebt":19460791000},{"fiscalYear":2025,"statement":"연결","revenue":80189664538,"operatingIncome":-570058827,"netIncome":-8878696598,"controllingNetIncome":-8815580249,"ebitda":8779694855,"fcff":-14812010661,"cfo":-1074659434,"capex":15336039975,"totalAssets":117455797571,"totalLiabilities":73322858006,"totalEquity":44132939565,"cash":9858752835,"totalDebt":26169822502}],"quarterly":[{"stockCode":"145210","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":19929390493,"operatingIncome":-91023946,"netIncome":-1220076199,"prevYearRevenue":15469397012,"prevYearOperatingIncome":-684191365,"prevYearNetIncome":-259402130,"source":"11014","updatedAt":"2026-08-26T22:35:58.991Z"},{"stockCode":"145210","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":22493766038,"operatingIncome":-409867380,"netIncome":-3299146180,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:58.995Z"},{"stockCode":"145210","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27008601560,"operatingIncome":1117646460,"netIncome":716048631,"prevYearRevenue":19989328028,"prevYearOperatingIncome":-192331492,"prevYearNetIncome":-1665369475,"source":"11013","updatedAt":"2026-08-26T22:35:58.461Z"},{"stockCode":"145210","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":21687219125,"operatingIncome":-455112968,"netIncome":-2287169230,"prevYearRevenue":17777179979,"prevYearOperatingIncome":123163991,"prevYearNetIncome":-2694104744,"source":"11012","updatedAt":"2026-08-26T22:35:58.707Z"}]}