{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/154040","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":"154040","name":"다산솔루에타","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":1055,"marketCap":22804472770,"sharesOutstanding":21615614,"asOf":"2026-09-26T15:09:35.473Z"},"valuation":{"fiscalYear":2025,"per":1.87,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.43,"psr":0.73,"evEbitda":14.21,"ev":38065020421,"fcff":409446089,"fcffYield":0.0108,"roe":0.2655,"revenueGrowth":{"y1":-0.1139,"y3":-0.4163,"y5":-0.3263},"operatingIncomeGrowth":{"y1":-0.1418,"y3":-0.329,"y5":-0.2677},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.538Z"},"price":{"high52w":1250,"low52w":709,"fromHigh":-0.156,"returns":[{"label":"1개월","value":-0.0131},{"label":"3개월","value":0.4373},{"label":"6개월","value":-0.0009},{"label":"1년","value":-0.0713},{"label":"3년","value":-0.4698},{"label":"5년","value":-0.7028}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":227297064310,"operatingIncome":5531136616,"netIncome":-16426484934,"controllingNetIncome":-13688188319,"ebitda":22968778863,"fcff":2776475149,"cfo":3071204356,"capex":294729207,"totalAssets":212054430801,"totalLiabilities":140723561475,"totalEquity":71330869326,"cash":13378774194,"totalDebt":35298175281},{"fiscalYear":2019,"statement":"연결","revenue":256338425431,"operatingIncome":6175792637,"netIncome":-3403117680,"controllingNetIncome":-2601205445,"ebitda":13595111774,"fcff":777861941,"cfo":7976315547,"capex":7198453606,"totalAssets":185747167306,"totalLiabilities":115166172555,"totalEquity":70580994751,"cash":17532155711,"totalDebt":42375061751},{"fiscalYear":2020,"statement":"연결","revenue":226275685904,"operatingIncome":8131869568,"netIncome":-15536260224,"controllingNetIncome":-9806191637,"ebitda":18430408909,"fcff":12988870418,"cfo":19860110876,"capex":6871240458,"totalAssets":195260091972,"totalLiabilities":139138198465,"totalEquity":56121893507,"cash":18427028731,"totalDebt":53026210413},{"fiscalYear":2021,"statement":"연결","revenue":134549173118,"operatingIncome":1263809714,"netIncome":6486461018,"controllingNetIncome":5846827428,"ebitda":24514165940,"fcff":-1626082684,"cfo":7253171895,"capex":8879254579,"totalAssets":162035278630,"totalLiabilities":117480633065,"totalEquity":44554645565,"cash":9250743399,"totalDebt":27313553092},{"fiscalYear":2022,"statement":"연결","revenue":157872423305,"operatingIncome":5668516677,"netIncome":4025318789,"controllingNetIncome":4025318789,"ebitda":11359157209,"fcff":10851318790,"cfo":16674338129,"capex":5823019339,"totalAssets":151355740347,"totalLiabilities":111228565931,"totalEquity":40127174416,"cash":12896969912,"totalDebt":37623636800},{"fiscalYear":2023,"statement":"연결","revenue":158770415307,"operatingIncome":-149102626,"netIncome":26505987961,"controllingNetIncome":24991307787,"ebitda":4485752899,"fcff":-5795811060,"cfo":-1021756826,"capex":4774054234,"totalAssets":182539564635,"totalLiabilities":112374407210,"totalEquity":70165157425,"cash":6479693395,"totalDebt":27485587570},{"fiscalYear":2024,"statement":"별도","revenue":35436409241,"operatingIncome":1995265453,"netIncome":-19319601010,"controllingNetIncome":-19863906136,"ebitda":32356317670,"fcff":513804069,"cfo":1525264018,"capex":1011459949,"totalAssets":83553041687,"totalLiabilities":44490515223,"totalEquity":39062526464,"cash":1495291907,"totalDebt":20528757263},{"fiscalYear":2025,"statement":"별도","revenue":31399403970,"operatingIncome":1712414431,"netIncome":12165878788,"controllingNetIncome":12165878788,"ebitda":2678862895,"fcff":409446089,"cfo":1510045188,"capex":1100599099,"totalAssets":82300080932,"totalLiabilities":29717818846,"totalEquity":52582262086,"cash":3056541602,"totalDebt":18317089253}],"quarterly":[{"stockCode":"154040","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":8698323781,"operatingIncome":437589831,"netIncome":7473216525,"prevYearRevenue":11452159171,"prevYearOperatingIncome":1959226175,"prevYearNetIncome":-211234020,"source":"11014","updatedAt":"2026-08-26T22:34:20.453Z"},{"stockCode":"154040","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":6168250475,"operatingIncome":-971946618,"netIncome":-9182238976,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:20.457Z"},{"stockCode":"154040","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":6283396650,"operatingIncome":3798600,"netIncome":658018698,"prevYearRevenue":7915039011,"prevYearOperatingIncome":1469504164,"prevYearNetIncome":2452412608,"source":"11013","updatedAt":"2026-08-26T22:34:19.920Z"},{"stockCode":"154040","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":6976894476,"operatingIncome":231552713,"netIncome":877868934,"prevYearRevenue":8617790703,"prevYearOperatingIncome":777267054,"prevYearNetIncome":11422488631,"source":"11012","updatedAt":"2026-08-26T22:34:20.182Z"}]}