{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/187220","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":"187220","name":"디티앤씨","market":"KOSDAQ","sector":"기타 과학기술 서비스업","lastPrice":1981,"marketCap":22830892273,"sharesOutstanding":11524933,"asOf":"2026-09-26T15:09:35.481Z"},"valuation":{"fiscalYear":2025,"per":10.83,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.24,"psr":0.18,"evEbitda":0.85,"ev":18461264187,"fcff":-13760718002,"fcffYield":-0.7454,"roe":0.0227,"revenueGrowth":{"y1":0.1241,"y3":0.0442,"y5":0.0831},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.494Z"},"price":{"high52w":3375,"low52w":1915,"fromHigh":-0.413,"returns":[{"label":"1개월","value":-0.0217},{"label":"3개월","value":-0.0892},{"label":"6개월","value":-0.3397},{"label":"1년","value":-0.3181},{"label":"3년","value":-0.4828},{"label":"5년","value":-0.672}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":4.1,"payoutPct":54.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":59585468199,"operatingIncome":4018140730,"netIncome":1669282659,"controllingNetIncome":1492280852,"ebitda":12989953478,"fcff":-20375700440,"cfo":6194093666,"capex":27567501349,"totalAssets":151417364439,"totalLiabilities":73551665576,"totalEquity":77865698863,"cash":11312852340,"totalDebt":49802570666},{"fiscalYear":2019,"statement":"연결","revenue":73787517596,"operatingIncome":357236124,"netIncome":-4250362820,"controllingNetIncome":-3628853721,"ebitda":12977913569,"fcff":-13153029209,"cfo":11036219893,"capex":25412945837,"totalAssets":179838735359,"totalLiabilities":94646939711,"totalEquity":85191795648,"cash":18861660132,"totalDebt":61030188461},{"fiscalYear":2020,"statement":"연결","revenue":84437232349,"operatingIncome":-158539163,"netIncome":-5198117995,"controllingNetIncome":-5359930758,"ebitda":13162842444,"fcff":-10552530210,"cfo":7501244747,"capex":19214668292,"totalAssets":187817887972,"totalLiabilities":109184201911,"totalEquity":78633686061,"cash":16036125179,"totalDebt":70033787709},{"fiscalYear":2021,"statement":"연결","revenue":97790760166,"operatingIncome":2028039415,"netIncome":228922768,"controllingNetIncome":-1238906113,"ebitda":15074380142,"fcff":3679078029,"cfo":16402785907,"capex":13942013989,"totalAssets":199764934588,"totalLiabilities":99190976498,"totalEquity":100573958090,"cash":24804597402,"totalDebt":63115967129},{"fiscalYear":2022,"statement":"연결","revenue":110535011703,"operatingIncome":4543052094,"netIncome":2751410113,"controllingNetIncome":1412784778,"ebitda":16473448238,"fcff":-2654789421,"cfo":12809056894,"capex":17354195197,"totalAssets":227232965752,"totalLiabilities":96761289893,"totalEquity":130471675859,"cash":35794383323,"totalDebt":38632335925},{"fiscalYear":2023,"statement":"연결","revenue":96737112186,"operatingIncome":-20664997259,"netIncome":-25689288702,"controllingNetIncome":-14847436126,"ebitda":-5245901897,"fcff":-22735244789,"cfo":629543235,"capex":25596207625,"totalAssets":218168392318,"totalLiabilities":111375421956,"totalEquity":106792970362,"cash":18288087166,"totalDebt":21525238491},{"fiscalYear":2024,"statement":"연결","revenue":111938559193,"operatingIncome":-5709365531,"netIncome":2910683363,"controllingNetIncome":4498390447,"ebitda":6859663844,"fcff":-23432054804,"cfo":10965911948,"capex":36591061180,"totalAssets":245362954715,"totalLiabilities":132984127344,"totalEquity":112378827371,"cash":15787989751,"totalDebt":2693286851},{"fiscalYear":2025,"statement":"연결","revenue":125834435797,"operatingIncome":-597391475,"netIncome":-770839823,"controllingNetIncome":2107256468,"ebitda":21824041155,"fcff":-13760718002,"cfo":11900383689,"capex":26918947587,"totalAssets":262821311125,"totalLiabilities":146360840619,"totalEquity":116460470506,"cash":9250176803,"totalDebt":4880548717}],"quarterly":[{"stockCode":"187220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":32627342972,"operatingIncome":-1113300078,"netIncome":-4714104548,"prevYearRevenue":28289651000,"prevYearOperatingIncome":313403766,"prevYearNetIncome":-1603414038,"source":"11014","updatedAt":"2026-08-26T22:34:18.566Z"},{"stockCode":"187220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":35070125601,"operatingIncome":926317902,"netIncome":3763600660,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:18.570Z"},{"stockCode":"187220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":28392399153,"operatingIncome":-1897485491,"netIncome":-3465116861,"prevYearRevenue":28905595480,"prevYearOperatingIncome":-613599353,"prevYearNetIncome":-2750976946,"source":"11013","updatedAt":"2026-08-26T22:34:18.047Z"},{"stockCode":"187220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":28041846456,"operatingIncome":-6809536910,"netIncome":-4939412931,"prevYearRevenue":29231371744,"prevYearOperatingIncome":203190054,"prevYearNetIncome":2930641011,"source":"11012","updatedAt":"2026-08-26T22:34:18.328Z"}]}