{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/155660","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":"155660","name":"DSR","market":"KOSPI","sector":"1차 비철금속 제조업","lastPrice":4355,"marketCap":69680000000,"sharesOutstanding":16000000,"asOf":"2026-09-26T15:09:35.473Z"},"valuation":{"fiscalYear":2025,"per":4.66,"perTtm":2.2,"ttmPeriod":"25Q3~26Q2","pbr":0.28,"psr":0.23,"evEbitda":1.96,"ev":65956679735,"fcff":4697713580,"fcffYield":0.0712,"roe":0.0629,"revenueGrowth":{"y1":0.0086,"y3":-0.0629,"y5":0.0554},"operatingIncomeGrowth":{"y1":0.2576,"y3":-0.1861,"y5":0.0982},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.969Z"},"price":{"high52w":4790,"low52w":3670,"fromHigh":-0.0908,"returns":[{"label":"1개월","value":-0.0023},{"label":"3개월","value":0.0793},{"label":"6개월","value":0.032},{"label":"1년","value":0.1691},{"label":"3년","value":-0.0246},{"label":"5년","value":-0.5401}]},"dividends":[{"fiscalYear":2025,"dps":250,"yieldPct":6.5,"payoutPct":26.7},{"fiscalYear":2024,"dps":70,"yieldPct":1.7,"payoutPct":7.7},{"fiscalYear":2023,"dps":60,"yieldPct":1.4,"payoutPct":5.5},{"fiscalYear":2022,"dps":60,"yieldPct":1,"payoutPct":4},{"fiscalYear":2021,"dps":50,"yieldPct":0.9,"payoutPct":6.5},{"fiscalYear":2020,"dps":50,"yieldPct":0.8,"payoutPct":9},{"fiscalYear":2019,"dps":50,"yieldPct":1.1,"payoutPct":9.2},{"fiscalYear":2018,"dps":50,"yieldPct":1.2,"payoutPct":10.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":236022374628,"operatingIncome":9905832148,"netIncome":8019140276,"controllingNetIncome":7908313185,"ebitda":19555370755,"fcff":-5474880373,"cfo":4576784514,"capex":11206050543,"totalAssets":225031293123,"totalLiabilities":77555224348,"totalEquity":147476068775,"cash":2046874443,"totalDebt":50641498807},{"fiscalYear":2019,"statement":"연결","revenue":236324122853,"operatingIncome":10659340231,"netIncome":8785193596,"controllingNetIncome":8739098281,"ebitda":17538725617,"fcff":6173075510,"cfo":13763610911,"capex":8489963193,"totalAssets":240410406795,"totalLiabilities":85074300200,"totalEquity":155336106595,"cash":9312349786,"totalDebt":57944977883},{"fiscalYear":2020,"statement":"연결","revenue":230979854250,"operatingIncome":12075679671,"netIncome":8975949927,"controllingNetIncome":8928737864,"ebitda":21095228034,"fcff":9290175000,"cfo":17350176366,"capex":8840818721,"totalAssets":252937447385,"totalLiabilities":89984972820,"totalEquity":162952474565,"cash":9228383685,"totalDebt":60370063845},{"fiscalYear":2021,"statement":"연결","revenue":272417651710,"operatingIncome":13454431587,"netIncome":12538612095,"controllingNetIncome":12289655061,"ebitda":14844075117,"fcff":-2052102828,"cfo":5332134198,"capex":8209963209,"totalAssets":302598631429,"totalLiabilities":124579417803,"totalEquity":178019213626,"cash":15855024636,"totalDebt":77446812421},{"fiscalYear":2022,"statement":"연결","revenue":367456836231,"operatingIncome":35774891408,"netIncome":24547772313,"controllingNetIncome":24025540398,"ebitda":96934421979,"fcff":-22067569050,"cfo":52109331461,"capex":76130435334,"totalAssets":364710386862,"totalLiabilities":162383840472,"totalEquity":202326546390,"cash":8655765858,"totalDebt":109170702613},{"fiscalYear":2023,"statement":"연결","revenue":291095086618,"operatingIncome":24261853627,"netIncome":17549961156,"controllingNetIncome":17485668962,"ebitda":34511033202,"fcff":21714703529,"cfo":22519457241,"capex":4706735014,"totalAssets":343481015258,"totalLiabilities":125278828283,"totalEquity":218202186975,"cash":6126131265,"totalDebt":29796077294},{"fiscalYear":2024,"statement":"연결","revenue":299809123352,"operatingIncome":15340514051,"netIncome":14512806208,"controllingNetIncome":14544326241,"ebitda":15817351677,"fcff":-2466265219,"cfo":16842236883,"capex":22632422758,"totalAssets":363394228331,"totalLiabilities":129191951566,"totalEquity":234202276765,"cash":6983812113,"totalDebt":5319248897},{"fiscalYear":2025,"statement":"연결","revenue":302389824368,"operatingIncome":19291739606,"netIncome":14868234173,"controllingNetIncome":14961441937,"ebitda":33589777091,"fcff":4697713580,"cfo":19763489423,"capex":17625171536,"totalAssets":391592277418,"totalLiabilities":144249291624,"totalEquity":247342985794,"cash":15703659486,"totalDebt":11980339221}],"quarterly":[{"stockCode":"155660","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":74656510949,"operatingIncome":5493902141,"netIncome":7288515132,"prevYearRevenue":74179035277,"prevYearOperatingIncome":1589546105,"prevYearNetIncome":3157545198,"source":"11014","updatedAt":"2026-08-26T22:29:17.396Z"},{"stockCode":"155660","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":76957930964,"operatingIncome":5119194690,"netIncome":3502393175,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:17.400Z"},{"stockCode":"155660","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":76336302790,"operatingIncome":6673854822,"netIncome":9783660900,"prevYearRevenue":74084797444,"prevYearOperatingIncome":5728005822,"prevYearNetIncome":4200675573,"source":"11013","updatedAt":"2026-08-26T22:29:16.883Z"},{"stockCode":"155660","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":88213945284,"operatingIncome":4074908974,"netIncome":11034165984,"prevYearRevenue":76690585011,"prevYearOperatingIncome":2950636953,"prevYearNetIncome":-123349707,"source":"11012","updatedAt":"2026-08-26T22:29:17.128Z"}]}