{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/187870","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":"187870","name":"디바이스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":11210,"marketCap":155401674120,"sharesOutstanding":13862772,"asOf":"2026-09-26T15:09:35.481Z"},"valuation":{"fiscalYear":2025,"per":9.18,"perTtm":4.4,"ttmPeriod":"25Q3~26Q2","pbr":0.97,"psr":1.85,"evEbitda":8.22,"ev":165793155393,"fcff":-320815138,"fcffYield":-0.0019,"roe":0.1111,"revenueGrowth":{"y1":0.7829,"y3":0.0495,"y5":-0.078},"operatingIncomeGrowth":{"y1":3.1055,"y3":0.0917,"y5":-0.1689},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.323Z"},"price":{"high52w":28100,"low52w":6287.572,"fromHigh":-0.6011,"returns":[{"label":"1개월","value":0.0081},{"label":"3개월","value":-0.1757},{"label":"6개월","value":-0.1316},{"label":"1년","value":0.7936},{"label":"3년","value":0.5612},{"label":"5년","value":-0.3255}]},"dividends":[{"fiscalYear":2025,"dps":650,"yieldPct":4.5,"payoutPct":25.86},{"fiscalYear":2024,"dps":200,"yieldPct":1.6,"payoutPct":17.06},{"fiscalYear":2023,"dps":100,"yieldPct":0.7,"payoutPct":9.42},{"fiscalYear":2022,"dps":210,"yieldPct":1.5,"payoutPct":13.18},{"fiscalYear":2021,"dps":450,"yieldPct":1.5,"payoutPct":9.94},{"fiscalYear":2020,"dps":600,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2018,"dps":185,"yieldPct":2.4,"payoutPct":null},{"fiscalYear":2017,"dps":140,"yieldPct":1.3,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":93160425174,"operatingIncome":16337228297,"netIncome":13929056176,"controllingNetIncome":null,"ebitda":17200622406,"fcff":5311741619,"cfo":6880668893,"capex":1634274892,"totalAssets":74549362838,"totalLiabilities":13758721535,"totalEquity":60790641303,"cash":22531290490,"totalDebt":1050000000},{"fiscalYear":2019,"statement":"별도","revenue":43228286507,"operatingIncome":4417264207,"netIncome":4649752803,"controllingNetIncome":null,"ebitda":5307273059,"fcff":19981806944,"cfo":21177567093,"capex":1209751911,"totalAssets":107991964755,"totalLiabilities":44456809573,"totalEquity":63535155182,"cash":36148952356,"totalDebt":1000000000},{"fiscalYear":2020,"statement":"별도","revenue":126172726712,"operatingIncome":43714286741,"netIncome":30394735252,"controllingNetIncome":null,"ebitda":44720238308,"fcff":35303324430,"cfo":35913666434,"capex":618673269,"totalAssets":157523351736,"totalLiabilities":58711630972,"totalEquity":98811720764,"cash":68385060173,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":125067663773,"operatingIncome":35803534235,"netIncome":31452062978,"controllingNetIncome":31452062978,"ebitda":36806490066,"fcff":20219429269,"cfo":22209562201,"capex":1990132932,"totalAssets":186254579847,"totalLiabilities":56865621571,"totalEquity":129388958276,"cash":100391037938,"totalDebt":17406825646},{"fiscalYear":2022,"statement":"연결","revenue":72739749682,"operatingIncome":13323082965,"netIncome":10799812591,"controllingNetIncome":10799812591,"ebitda":14359850032,"fcff":-7271294848,"cfo":-435052398,"capex":6839483029,"totalAssets":168346505764,"totalLiabilities":33920465408,"totalEquity":134426040356,"cash":16628792294,"totalDebt":18490477952},{"fiscalYear":2023,"statement":"연결","revenue":57152091930,"operatingIncome":4309204331,"netIncome":7197193606,"controllingNetIncome":7197193606,"ebitda":5333425687,"fcff":-18885231637,"cfo":11969570057,"capex":30856147008,"totalAssets":182603983732,"totalLiabilities":44099589146,"totalEquity":138504394586,"cash":5141550006,"totalDebt":10000000000},{"fiscalYear":2024,"statement":"연결","revenue":47160162301,"operatingIncome":4222154950,"netIncome":7799616270,"controllingNetIncome":7799616270,"ebitda":5583918688,"fcff":-4122611032,"cfo":23666738880,"capex":27837856203,"totalAssets":203868138548,"totalLiabilities":60127126789,"totalEquity":143741011759,"cash":11381077617,"totalDebt":16500000000},{"fiscalYear":2025,"statement":"연결","revenue":84082993642,"operatingIncome":17333848510,"netIncome":16924050945,"controllingNetIncome":16924050945,"ebitda":20175338776,"fcff":-320815138,"cfo":6070234012,"capex":6601964781,"totalAssets":218237487028,"totalLiabilities":57204375668,"totalEquity":161033111360,"cash":11108518727,"totalDebt":21500000000}],"quarterly":[{"stockCode":"187870","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":39193885584,"operatingIncome":13325524068,"netIncome":11963624852,"prevYearRevenue":5318075668,"prevYearOperatingIncome":-1128345944,"prevYearNetIncome":-1599356801,"source":"11014","updatedAt":"2026-08-26T22:25:27.240Z"},{"stockCode":"187870","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":27044061197,"operatingIncome":2582938420,"netIncome":4232771525,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:27.245Z"},{"stockCode":"187870","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":31091824052,"operatingIncome":12283917092,"netIncome":11058214230,"prevYearRevenue":8637715760,"prevYearOperatingIncome":-778600158,"prevYearNetIncome":-307078154,"source":"11013","updatedAt":"2026-08-26T22:25:26.718Z"},{"stockCode":"187870","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":23335819604,"operatingIncome":7746892906,"netIncome":8048479926,"prevYearRevenue":9207331101,"prevYearOperatingIncome":2203986180,"prevYearNetIncome":1034732722,"source":"11012","updatedAt":"2026-08-26T22:25:26.973Z"}]}