{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/192650","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":"192650","name":"드림텍","market":"KOSPI","sector":"전자부품 제조업","lastPrice":8530,"marketCap":562014651370,"sharesOutstanding":65886829,"asOf":"2026-09-26T15:09:35.483Z"},"valuation":{"fiscalYear":2025,"per":6093.99,"perTtm":789.09,"ttmPeriod":"25Q3~26Q2","pbr":1.51,"psr":0.46,"evEbitda":6.98,"ev":623481731507,"fcff":66068181091,"fcffYield":0.106,"roe":0.0002,"revenueGrowth":{"y1":0.0494,"y3":-0.0348,"y5":0.0331},"operatingIncomeGrowth":{"y1":0.332,"y3":-0.3128,"y5":0.0976},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.863Z"},"price":{"high52w":8670,"low52w":3730,"fromHigh":-0.0161,"returns":[{"label":"1개월","value":0.4507},{"label":"3개월","value":1.031},{"label":"6개월","value":0.2471},{"label":"1년","value":0.3961},{"label":"3년","value":-0.3942},{"label":"5년","value":-0.2281}]},"dividends":[{"fiscalYear":2024,"dps":200,"yieldPct":2.9,"payoutPct":346.6},{"fiscalYear":2023,"dps":200,"yieldPct":1.5,"payoutPct":89.1},{"fiscalYear":2021,"dps":300,"yieldPct":2.8,"payoutPct":24.5},{"fiscalYear":2020,"dps":100,"yieldPct":0.9,"payoutPct":61.3},{"fiscalYear":2019,"dps":160,"yieldPct":2.5,"payoutPct":41.2}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":601545649192,"operatingIncome":42383560601,"netIncome":37071423308,"controllingNetIncome":37002963247,"ebitda":66192158642,"fcff":20533900082,"cfo":62144487445,"capex":43752195087,"totalAssets":284905743321,"totalLiabilities":142151515224,"totalEquity":142754228097,"cash":25862104257,"totalDebt":80058498989},{"fiscalYear":2019,"statement":"연결","revenue":559670324386,"operatingIncome":30460473875,"netIncome":23400364031,"controllingNetIncome":null,"ebitda":44052088482,"fcff":-14207428689,"cfo":44347484233,"capex":60754601250,"totalAssets":377121831015,"totalLiabilities":155995033411,"totalEquity":221126797604,"cash":16869016570,"totalDebt":86837340000},{"fiscalYear":2020,"statement":"연결","revenue":1045847643326,"operatingIncome":19695003660,"netIncome":10681010957,"controllingNetIncome":21425003240,"ebitda":null,"fcff":-37661889537,"cfo":23951300270,"capex":61613189807,"totalAssets":604275054497,"totalLiabilities":302024084764,"totalEquity":302250969733,"cash":20770164091,"totalDebt":131316985077},{"fiscalYear":2021,"statement":"연결","revenue":1231623290602,"operatingIncome":96104848257,"netIncome":79341007991,"controllingNetIncome":69785439153,"ebitda":145964778031,"fcff":41219157516,"cfo":80725550825,"capex":39506393309,"totalAssets":732979091172,"totalLiabilities":344213371123,"totalEquity":388765720049,"cash":80381615492,"totalDebt":146210173978},{"fiscalYear":2022,"statement":"연결","revenue":1368643532370,"operatingIncome":96666082963,"netIncome":85027475219,"controllingNetIncome":64760974071,"ebitda":101117352281,"fcff":111610112888,"cfo":143444441234,"capex":31834328346,"totalAssets":825357092772,"totalLiabilities":323702374400,"totalEquity":501654718372,"cash":161596386605,"totalDebt":146390415364},{"fiscalYear":2023,"statement":"연결","revenue":1030380773539,"operatingIncome":34045564038,"netIncome":26953357544,"controllingNetIncome":15319811928,"ebitda":68256357387,"fcff":67766142209,"cfo":113183320631,"capex":49861226475,"totalAssets":795335352391,"totalLiabilities":287299287687,"totalEquity":508036064704,"cash":124253253564,"totalDebt":175776733131},{"fiscalYear":2024,"statement":"연결","revenue":1172680840825,"operatingIncome":23554274189,"netIncome":12740382307,"controllingNetIncome":3889168877,"ebitda":40854888853,"fcff":-21625305690,"cfo":44336679260,"capex":68720420138,"totalAssets":908140585192,"totalLiabilities":392978009734,"totalEquity":515162575458,"cash":90625052011,"totalDebt":205384089461},{"fiscalYear":2025,"statement":"연결","revenue":1230621374284,"operatingIncome":31373220604,"netIncome":13246702211,"controllingNetIncome":92224338,"ebitda":89282515892,"fcff":66068181091,"cfo":95857225063,"capex":33810277516,"totalAssets":863145953162,"totalLiabilities":378968077918,"totalEquity":484177875244,"cash":162084041731,"totalDebt":223551121868}],"quarterly":[{"stockCode":"192650","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":322527326934,"operatingIncome":10554892907,"netIncome":5729353664,"prevYearRevenue":329619092618,"prevYearOperatingIncome":7650845605,"prevYearNetIncome":-2630290515,"source":"11014","updatedAt":"2026-08-26T22:22:37.390Z"},{"stockCode":"192650","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":275513802683,"operatingIncome":2053337248,"netIncome":4333351103,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:37.392Z"},{"stockCode":"192650","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":260705836952,"operatingIncome":413048561,"netIncome":-4363945985,"prevYearRevenue":341185439061,"prevYearOperatingIncome":9940398071,"prevYearNetIncome":5570592892,"source":"11013","updatedAt":"2026-08-26T22:22:36.860Z"},{"stockCode":"192650","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":257336437897,"operatingIncome":104648418,"netIncome":-4986530516,"prevYearRevenue":291394805606,"prevYearOperatingIncome":8824592378,"prevYearNetIncome":-2386595448,"source":"11012","updatedAt":"2026-08-26T22:22:37.112Z"}]}